UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934


For the Nine Months Ended August 1, 2004

Or

[_] Transition Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934


For the transition period from to____________________


Commission File No. 1-9232


                         VOLT INFORMATION SCIENCES, INC.
                        --------------------------------
             (Exact name of registrant as specified in its charter)

         NEW YORK                                               13-5658129
  --------------------------------------                   -------------------
  (State or other jurisdiction of                            (I.R.S. Employer
  incorporation or organization)                            Identification No.)

  560 LEXINGTON AVENUE, NEW YORK, NEW YORK                        10022
  ---------------------------------------------               -------------
  (Address of principal executive offices)                      (Zip Code)

  Registrant's telephone number, including area code:         (212) 704-2400

                                 Not Applicable
--------------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last
report)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days. Yes __X__   No____

Indicate by check mark whether Registrant is an accelerated filer (as defined in
Rule 12b-2 of the Exchange Act). Yes __X__   No____

The number of shares of the Registrant's common stock, $.10 par value,
outstanding as of September 10, 2004 was 15,242,905.





                VOLT INFORMATION SCIENCES, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                                TABLE OF CONTENTS



                                                                                                      
         PART I - FINANCIAL INFORMATION

         Item 1.           Financial Statements

                           Condensed Consolidated Statements of Operations -
                           Nine Months and Three Months Ended August 1, 2004 and August 3, 2003           3

                           Condensed Consolidated Balance Sheets -
                           August 1, 2004 and November 2, 2003                                            4

                           Condensed Consolidated Statements of Cash Flows -
                           Nine Months Ended August 1, 2004 and August 3, 2003                            5

                           Notes to Condensed Consolidated Financial Statements                           7

         Item 2.           Management's Discussion and Analysis of Financial Condition
                           and Results of Operations                                                     16

         Item 3.           Quantitative and Qualitative Disclosures about Market Risk                    45

         Item 4.           Controls and Procedures                                                       46

         PART II - OTHER INFORMATION

         Item 6.           Exhibits                                                                      47


         SIGNATURE                                                                                       47



                                       2




PART I - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS
VOLT INFORMATION SCIENCES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)




                                                                  Nine Months Ended             Three Months Ended
                                                               -------------------------     -------------------------
                                                                 August 1,      August 3,     August 1,      August 3,
                                                                   2004           2003          2004            2003
                                                               -----------     ----------    -----------    ----------
                                                                       (In thousands, except per share data)

                                                                                                
  NET SALES                                                    $ 1,390,655    $ 1,171,099    $   500,732    $   415,158

  COST AND EXPENSES:
  Cost of sales                                                  1,290,650      1,099,798        456,993        384,774
  Selling and administrative                                        57,640         53,179         20,564         19,457
  Depreciation and amortization                                     18,832         17,753          6,462          6,117
                                                               -----------    -----------    -----------    -----------
                                                                 1,367,122      1,170,730        484,019        410,348
                                                               -----------    -----------    -----------    -----------

OPERATING  PROFIT                                                   23,533            369         16,713          4,810

OTHER INCOME (EXPENSE):
  Interest income                                                      684            615            253            135
  Other expense - net--Note B                                       (3,065)        (2,418)        (1,205)          (947)
  Foreign exchange loss - net--Note J                                  (98)          (274)           (28)          (184)
  Interest expense                                                  (1,321)        (1,678)          (441)          (480)
                                                               -----------    -----------    -----------    -----------

Income (loss) from continuing operations before income taxes        19,733         (3,386)        15,292          3,334
Income tax (provision) benefit                                      (7,764)         1,262         (6,053)        (1,223)
                                                               -----------    -----------    -----------    -----------

Income (loss) from continuing operations                            11,969         (2,124)         9,239          2,111

Discontinued operations-
   sale of real estate, net of taxes--Note H                         9,520           --             --             --
                                                               -----------    -----------    -----------    -----------

NET INCOME (LOSS)                                              $    21,489    ($    2,124)   $     9,239    $     2,111
                                                               ===========    ===========    ===========    ===========

                                                                                       PER SHARE DATA
Basic:
  Income (loss) from continuing operations per share           $      0.79    ($     0.14)   $      0.61    $      0.14
  Discontinued operations-sale of real estate per share               0.62           --             --             --
                                                               -----------    -----------    -----------    -----------
  Net income (loss) per share                                  $      1.41    ($     0.14)   $      0.61    $      0.14
                                                               ===========    ===========    ===========    ===========


Weighted average number of shares-basic--Note G                     15,226         15,217         15,233         15,218
                                                               ===========    ===========    ===========    ===========


Diluted:
  Income (loss) from continuing operations per share           $      0.78    ($     0.14)   $      0.60    $      0.14
  Discontinued operations-sale of real estate per share               0.62           --             --             --
                                                               -----------    -----------    -----------    -----------
  Net income (loss) per share                                  $      1.40    ($     0.14)   $      0.60    $      0.14
                                                               ===========    ===========    ===========    ===========


Weighted average number of shares-diluted--Note G                   15,342         15,217         15,399         15,226
                                                               ===========    ===========    ===========    ===========



     SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                       3




VOLT INFORMATION SCIENCES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS




                                                                                       August 1,   November 2,
                                                                                         2004          2003 (a)
                                                                                       ---------     -------
  ASSETS                                                                               (Dollars in thousands)
  CURRENT ASSETS
                                                                                              
   Cash and cash equivalents including restricted cash of $34,472 (2004) and $18,870
     (2003)--Note J                                                                    $  68,736    $  62,057
    Short-term investments                                                                 4,187        4,149
    Trade accounts receivable less allowances of $8,843 (2004) and $10,498 (2003)
        --Note B                                                                         378,368      313,946
    Inventories--Note C                                                                   31,904       37,357
    Recoverable income taxes                                                                --          2,596
    Deferred income taxes                                                                  8,705        8,722
    Prepaid expenses and other assets                                                     15,654       16,132
                                                                                       ---------    ---------
  TOTAL CURRENT ASSETS                                                                   507,554      444,959

 Investment in securities                                                                    159          193
Property, plant and equipment-net--Notes E and H                                          83,400       82,452
 Deposits and other assets                                                                 2,542        2,107
 Intangible assets-net of accumulated amortization of $994 (2004) and
    $1,349 (2003)--Note K                                                                  9,355        8,982
                                                                                       ---------    ---------

 TOTAL ASSETS                                                                          $ 603,010    $ 538,693
                                                                                       =========    =========

 LIABILITIES AND STOCKHOLDERS' EQUITY
  CURRENT LIABILITIES
    Notes payable to banks--Note D                                                     $   7,717    $   4,062
    Current portion of long-term debt--Note E                                                394          371
    Accounts payable                                                                     170,329      153,979
    Accrued wages and commissions                                                         49,731       45,834
    Accrued taxes other than income taxes                                                 17,859       16,741
    Other accruals                                                                        23,938       14,673
    Deferred income and other liabilities                                                 35,122       27,665
  Income taxes payable                                                                     5,424         --
                                                                                       ---------    ---------
  TOTAL CURRENT LIABILITIES                                                              310,514      263,325

  Accrued insurance--Note L                                                                4,012        4,098
  Long-term debt--Note E                                                                  13,799       14,098
  Deferred income taxes                                                                   10,770       15,252

  STOCKHOLDERS' EQUITY--Notes B, D and F
    Preferred stock, par value $1.00; Authorized--500,000 shares;
    issued--none Common stock, par value $.10; Authorized--30,000,000 shares;
    issued--15,242,905 shares (2004) and 15,220,415 shares (2003)                          1,524        1,522
    Paid-in capital                                                                       41,597       41,091
    Retained earnings                                                                    221,212      199,723
    Accumulated other comprehensive loss                                                    (418)        (416)
                                                                                       ---------    ---------
  TOTAL STOCKHOLDERS' EQUITY                                                             263,915      241,920
                                                                                       ---------    ---------


  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                           $ 603,010    $ 538,693
                                                                                       =========    =========


(a)  The balance sheet at November 2, 2003 has been derived from the audited
     financial statements at that date.

     SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                        4



VOLT INFORMATION SCIENCES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)




                                                                                         Nine Months Ended
                                                                                       ----------------------
                                                                                       August 1,    August 3,
                                                                                        2004          2003
                                                                                      ----------    --------
                                                                                          (In thousands)
CASH PROVIDED BY (APPLIED TO) OPERATING ACTIVITIES
                                                                                             
Net income (loss)                                                                      $ 21,489    ($ 2,124)
Adjustments to reconcile net income (loss) to cash provided by operating activities:
    Income from discontinued operations-sale of real estate                              (9,520)       --
    Depreciation and amortization                                                        18,832      17,753
    Accounts receivable provisions                                                        3,809       4,262
    Gain on foreign currency translation                                                    (13)         14
    Deferred income tax benefit                                                          (4,459)     (1,703)
    (Gain) loss on disposition of fixed assets                                             (200)        136
    Other                                                                                  --             2
Changes in operating assets and liabilities:
    Increase in accounts receivable                                                     (57,439)    (11,807)
    (Reduction) increase in securitization of accounts receivable                       (10,000)     10,000
    Decrease (increase) in inventories                                                    5,453      (3,150)
    Decrease (increase) in prepaid expenses and other current assets                        787        (656)
    (Increase) decrease in other assets                                                    (435)        820
    Increase (decrease) in accounts payable                                              15,589        (870)
    Increase in accrued expenses                                                         13,909       6,448
    Increase in deferred income and other liabilities                                     6,863      10,978
    Increase (decrease) in income taxes payable                                           3,424      (1,375)
                                                                                       --------    --------

  NET CASH PROVIDED BY OPERATING ACTIVITIES                                               8,089      28,728
                                                                                       --------    --------





                                       5





VOLT INFORMATION SCIENCES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)--Continued





                                                                             Nine Months Ended
                                                                            --------------------
                                                                             August 1,  August 3,
                                                                               2004       2003
                                                                            ----------- --------
                                                                                (In thousands)
CASH PROVIDED BY (APPLIED TO) INVESTING ACTIVITIES
                                                                                  
Sales of investments                                                        $  1,183    $    651
Purchases of investments                                                      (1,145)       (621)
Proceeds from disposals of property, plant and equipment                         674         271
Proceeds from sale of real estate (discontinued operations)                   18,500        --
Purchases of property, plant and equipment                                   (24,278)    (13,486)
Acquisitions                                                                    (385)       --
Other                                                                           --            20
                                                                            --------    --------
NET CASH APPLIED TO INVESTING ACTIVITIES                                      (5,451)    (13,165)
                                                                            --------    --------
CASH (APPLIED TO) PROVIDED BY FINANCING ACTIVITIES
Payment of long-term debt                                                       (276)     (1,437)
Exercise of stock options                                                        508          55
Increase in notes payable to bank                                              3,479         935
                                                                            --------    --------
NET CASH PROVIDED BY (APPLIED TO) FINANCING ACTIVITIES                         3,711        (447)
                                                                            --------    --------
Effect of exchange rate changes on cash                                          330        (318)
                                                                            --------    --------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                      6,679      14,798
Cash and cash equivalents, including restricted cash, beginning of period     62,057      43,620
                                                                            --------    --------
CASH AND CASH EQUIVALENTS, INCLUDING RESTRICTED CASH
  END OF PERIOD                                                             $ 68,736    $ 58,418
                                                                            ========    ========
SUPPLEMENTAL INFORMATION
 Cash paid during the period:
     Interest expense                                                       $  1,279    $  1,737
     Income taxes                                                           $  8,874    $  1,932




     SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                       6




NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note A--Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in  accordance  with the  instructions  for Form 10-Q and Article 10 of
Regulation  S-X and,  therefore,  do not include all  information  and footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements.  In the opinion of management,  the accompanying unaudited condensed
consolidated financial statements contain all adjustments  (consisting of normal
recurring  accruals)  considered  necessary  for  a  fair  presentation  of  the
Company's  consolidated  financial  position at August 1, 2004 and  consolidated
results of  operations  for the nine and three  months  ended August 1, 2004 and
August 3, 2003 and  consolidated  cash flows for the nine months ended August 1,
2004  and  August  3,  2003.  Operating  results  for  interim  periods  are not
necessarily indicative of the results that may be expected for the fiscal year.

The Company has elected to follow APB Opinion 25,  "Accounting  for Stock Issued
to Employees," to account for its Non-Qualified Stock Option Plan under which no
compensation cost is recognized because the option exercise price is equal to at
least  the  market  price of the  underlying  stock on the  date of  grant.  Had
compensation  cost for these plans been determined at the grant dates for awards
under  the  alternative   accounting  method  provided  for  in  SFAS  No.  148,
"Accounting  for  Stock-Based  Compensation  -  Transition  and  Disclosure - an
Amendment of FASB  Statement  No. 123," net income and earnings per share,  on a
pro forma basis, would have been:




                                                Nine Months Ended       Three Months Ended
                                               --------------------    -------------------
                                               August 1,   August 3,    August 1,  August 3,
                                                 2004        2003         2004       2003
                                               --------     -------    ---------   --------
                                                (Dollars in thousands, except per share data)
                                                                       
Net income (loss) as reported                  $ 21,489    ($ 2,124)   $  9,239    $  2,111
Pro forma compensation expense, net of taxes        (97)       (148)        (26)        (51)
                                               --------    --------    --------    --------
Pro forma net income (loss)                    $ 21,392    ($ 2,272)   $  9,213    $  2,060
                                               ========    ========    ========    ========
Pro forma net income (loss) per share
     Basic                                     $   1.40    ($  0.15)   $   0.60    $   0.14
                                               ========    ========    ========    ========
     Diluted                                   $   1.39    ($  0.15)   $   0.60    $   0.14
                                               ========    ========    ========    ========



The  fair  value  of  each  option  grant  is   estimated   using  the  Multiple
Black-Scholes   option  pricing  model,  with  the  following   weighted-average
assumptions  used for grants in fiscal  2004 and 2003,  respectively:  risk-free
interest rates of 4.5% and 2.0%,  respectively;  expected  volatility of .51 and
..50,  respectively;  an  expected  life of the  options  of five  years;  and no
dividends.  The weighted  average  fair value of stock  options  granted  during
fiscal years 2004 and 2003 were $17.50 and $5.93, respectively.

These statements should be read in conjunction with the financial statements and
footnotes  included  in the  Company's  Annual  Report on Form 10-K for the year
ended  November  2,  2003.  The  accounting  policies  used in  preparing  these
financial  statements  are the  same as  those  described  in that  Report.  The
Company's fiscal year ends on the Sunday nearest October 31.

                                       7





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note B--Securitization Program

Effective April 15, 2002, the Company entered into a $100.0 million,  three-year
accounts receivable securitization program ("Securitization  Program"). In April
2004,  the Company  amended  its  Securitization  Program  which  increased  the
capacity of its accounts receivable securitization program to $150.0 million and
extended  its  maturity  to  April  2006.  Under  the  Securitization   Program,
receivables  related to the United States  operations of the staffing  solutions
business of the Company and its subsidiaries  are sold from  time-to-time by the
Company to Volt Funding Corp., a wholly owned special purpose  subsidiary of the
Company ("Volt Funding").  Volt Funding,  in turn, sells to Three Rivers Funding
Corporation  ("TRFCO"),  an asset backed  commercial paper conduit  sponsored by
Mellon Bank, N.A. and  unaffiliated  with the Company,  an undivided  percentage
ownership  interest in the pool of  receivables  Volt Funding  acquires from the
Company  (subject  to a maximum  purchase  by TRFCO in the  aggregate  of $150.0
million).  The Company  retains the  servicing  responsibility  for the accounts
receivable.  At  August  1,  2004,  TRFCO  had  purchased  from  Volt  Funding a
participation  interest of $60.0 million out of a pool of  approximately  $229.5
million of receivables.

The  Securitization  Program is not an  off-balance  sheet  arrangement  as Volt
Funding  is a  100%  owned  consolidated  subsidiary  of the  Company.  Accounts
receivable  are only reduced to reflect the fair value of  receivables  actually
sold.  The  Company  entered  into this  arrangement  as it  provided a low-cost
alternative to other financing.

The Securitization Program is designed to enable receivables sold by the Company
to Volt Funding to constitute true sales of those receivables.  As a result, the
receivables  are available to satisfy Volt Funding's own  obligations to its own
creditors before being available, through the Company's residual equity interest
in Volt Funding,  to satisfy the Company's  creditors.  TRFCO has no recourse to
the  Company  (beyond  its  interest  in the pool of  receivables  owned by Volt
Funding) for any of the sold receivables.

In the event of termination of the  Securitization  Program,  new purchases of a
participation  interest in  receivables  by TRFCO  would  cease and  collections
reflecting  TRFCO's  interest would revert to it. The Company  believes  TRFCO's
aggregate  collection  amounts  should not exceed the pro rata  interests  sold.
There  are  no  contingent   liabilities  or  commitments  associated  with  the
Securitization Program.

The Company accounts for the securitization of accounts receivable in accordance
with SFAS No. 140,  "Accounting for Transfers and Servicing of Financial  Assets
and Extinguishments of Liabilities." At the time a participation interest in the
receivables is sold, the receivable  representing  that interest is removed from
the condensed  consolidated balance sheet (no debt is recorded) and the proceeds
from the sale are reflected as cash provided by operating activities. Losses and
expenses  associated with the  transactions,  primarily  related to discounts on
TRFCO's  commercial  paper,  are  charged  to  the  consolidated   statement  of
operations.

The Company incurred charges,  related to the  Securitization  Program,  of $1.3
million  and $0.4  million in the nine and three  months  ended  August 1, 2004,
respectively,  compared to $1.2  million and $0.4  million in the nine and three
months  ended  August  3,  2003,  which are  included  in Other  Expense  on the
condensed consolidated statement of operations.  The equivalent cost of funds in
the  Securitization  Program was 2.7% and 2.6% per annum in the nine-month  2004
and 2003 fiscal periods,  respectively. The Company's carrying retained interest
in the  receivables  approximated  fair value due to the  relatively  short-term
nature of the receivable  collection  period. In addition,  the Company performs
sensitivity analyses, changing various key assumptions,  which also indicate the
retained interest in receivables approximated fair value.

                                       8





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note B--Securitization Program--Continued

At August 1, 2004 and November 2, 2003, the Company's carrying retained interest
in a revolving pool of receivables  of  approximately  $229.5 million and $189.3
million,  respectively, net of a service fee liability, was approximately $169.1
million  and  $119.0  million,  respectively.  The  outstanding  balance  of the
undivided  interest  sold to TRFCO was $60.0 million and $70.0 million at August
1, 2004 and  November 2, 2003,  respectively.  Accordingly,  the trade  accounts
receivable  included  on the  August 1,  2004 and  November  2,  2003  condensed
consolidated  balance  sheets  have been  reduced to reflect  the  participation
interest sold of $60.0 million and $70.0 million, respectively.

The  Securitization  Program is subject to termination at TRFCO's option,  under
certain  circumstances,  including the default rate, as defined,  on receivables
exceeding a specified threshold,  the rate of collections on receivables failing
to meet a specified  threshold  or the  Company  failing to maintain a long-term
debt  rating of "B" or  better,  or the  equivalent  thereof  from a  nationally
recognized rating organization. At August 1, 2004, the Company was in compliance
with all requirements of the Securitization  Program and believes it will remain
in compliance throughout the remainder of the fiscal year.


Note C--Inventories

Inventories  of  accumulated  unbilled  costs and  materials  by segment  are as
follows:
                              August 1, November 2,
                                2004     2003
                              -------   -------
                                (In thousands)

Staffing Services             $    38
Telephone Directory            12,308   $12,898
Telecommunications Services    16,316    18,320
Computer Systems                3,242     6,139
                              -------   -------
Total                         $31,904   $37,357
                              =======   =======

The  cumulative  amounts  billed under  service  contracts at August 1, 2004 and
November 2, 2003 of $7.8 million and $3.6  million,  respectively,  are credited
against the related costs in inventory.


Note D--Short-Term Borrowings

In April 2004,  the  Company  amended its $40.0  million,  secured,  syndicated,
revolving credit  agreement  ("Credit  Agreement")  which was to expire in April
2004,  to,  among other  things,  extend the term for 364 days (to now expire in
April 2005) and reduce the line to $30.0 million, as a result of the increase in
its  Securitization  Program  (see Note B).  Additionally,  in July  2004,  this
program was further amended to release Volt Delta Resources,  LLC as a guarantor
and  collateral  grantor  under  the  Credit  Agreement  due to  the  previously
announced agreement between Volt Delta Resources,  LLC and Nortel Networks, Inc.
(see Note M). At August 1, 2004,  the Company had credit lines with domestic and
foreign  banks  which  provided  for  borrowings  and letters of credit up to an
aggregate of $41.5 million, including $30.0 million under the Credit Agreement.



                                        9





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note D--Short-Term Borrowings--Continued

The Credit Agreement  established a credit facility ("Credit Facility") in favor
of the Company and designated subsidiaries,  of which up to $15.0 million may be
used for  letters of credit.  Borrowings  by  subsidiaries  are limited to $25.0
million in the  aggregate.  The  administrative  agent  arranger for the secured
Credit  Facility is JP Morgan Chase Bank. The other banks  participating  in the
Credit Facility are Mellon Bank, NA, Wells Fargo, N. A. and Lloyds TSB Bank PLC.
Borrowings  and  letters of credit  under the Credit  Facility  are limited to a
specified   borrowing  base,   which  is  based  upon  the  level  of  specified
receivables,  generally at the end of the fiscal month preceding a borrowing. At
August 1, 2004, $26.6 million was available under the borrowing base. Borrowings
under the Credit Facility are to bear interest at various rate options  selected
by the Company at the time of each  borrowing.  Certain rate  options,  together
with a facility fee, are based on a leverage  ratio,  as defined.  Additionally,
interest  and the facility  fees can be increased or decreased  upon a change in
the Company's  long-term debt rating provided by a nationally  recognized rating
agency.  Based upon the  Company's  leverage  ratio and debt rating at August 1,
2004,  if a three-month  LIBO rate was the interest rate option  selected by the
Company,  borrowings would have borne interest at the rate of 2.3% per annum. At
August 1, 2004, the facility fee was 0.3% per annum.

The Credit  Agreement  provides for the maintenance of various  financial ratios
and covenants,  including,  among other things,  a requirement  that the Company
maintain a consolidated  tangible net worth, as defined,  of $220.0  million;  a
limitation on cash dividends,  capital stock  repurchases and redemptions by the
Company in any one fiscal year to 50% of  consolidated  net income,  as defined,
for the prior fiscal year; and a requirement  that the Company  maintain a ratio
of EBIT, as defined,  to interest  expense,  as defined,  of 1.25 to 1.0 for the
twelve  months  ending as of the last day of each  fiscal  quarter.  The  Credit
Agreement  also imposes  limitations  on, among other things,  the incurrence of
additional  indebtedness,  the incurrence of additional liens,  sales of assets,
the  level of  annual  capital  expenditures,  and the  amount  of  investments,
including  business  acquisitions  and investments in joint ventures,  and loans
that may be made by the Company  and its  subsidiaries.  At August 1, 2004,  the
Company  was in  compliance  with all  covenants  in the  Credit  Agreement  and
believes it will be in compliance throughout the remainder of the fiscal year.


The Company is liable on all loans made to it and all  letters of credit  issued
at its  request,  and is  jointly  and  severally  liable  as to  loans  made to
subsidiary  borrowers.  However,  unless also a guarantor of loans, a subsidiary
borrower is not liable  with  respect to loans made to the Company or letters of
credit issued at the request of the Company, or with regard to loans made to any
other subsidiary borrower. Six subsidiaries of the Company are now guarantors of
all loans  made to the  Company  or to  subsidiary  borrowers  under the  Credit
Facility. At August 1, 2004, four of those guarantors have pledged approximately
$49.3  million of accounts  receivable,  other than those in the  Securitization
Program,   as   collateral   for  the  guarantee   obligations.   Under  certain
circumstances,  other subsidiaries of the Company also may be required to become
guarantors under the Credit Facility.

At August 1, 2004,  the  Company had total  outstanding  foreign  currency  bank
borrowings  of $7.7  million,  $3.6  million  of which  were  under  the  Credit
Agreement.  These bank borrowings provide a hedge against devaluation in foreign
currency denominated assets.




                                       10





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note E--Long-Term Debt

Long-term debt consists of the following:

                                   August 1, November 2,
                                     2004       2003
                                   -------   --------
                                      (In thousands)
Term loan (a)                      $14,193   $14,469
Less amounts due within one year       394       371
                                   -------   -------
Total long-term debt               $13,799   $14,098
                                   =======   =======

(a)  In September 2001, a subsidiary of the Company entered into a $15.1 million
     loan  agreement  with  General  Electric  Capital  Business  Asset  Funding
     Corporation.  Principal  payments have reduced the loan to $14.2 million at
     August 1, 2004.  The 20-year loan,  which bears  interest at 8.2% per annum
     and requires  principal and interest  payments of $0.4 million per quarter,
     is  secured  by a deed of trust on certain  land and  buildings  that had a
     carrying  amount  at August 1, 2004 of $10.7  million.  The  obligation  is
     guaranteed by the Company.


Note F--Stockholders' Equity

Changes in the major components of stockholders' equity for the nine months
ended August 1, 2004 are as follows:

                                           Common     Paid-in   Retained
                                           Stock      Capital    Earnings
                                          --------   --------   --------
                                                  (In Thousands)
Balance at November 2, 2003               $  1,522   $ 41,091   $199,723
Stock options exercised - 22,490 shares          2        506
Net income for the nine months                --         --       21,489
                                          --------   --------   --------

Balance at August 1, 2004                 $  1,524   $ 41,597   $221,212
                                          ========   ========   ========

Another component of stockholders'  equity, the accumulated other  comprehensive
loss, consists of cumulative unrealized foreign currency translation losses, net
of taxes,  of  $490,000  and  $508,000  at August 1, 2004 and  November 2, 2003,
respectively,  and an unrealized  gain, net of taxes,  of $72,000 and $92,000 in
marketable  securities  at August 1, 2004 and  November  2, 2003,  respectively.
Changes in these items,  net of income taxes, are included in the calculation of
comprehensive loss as follows:




                                                Nine Months Ended       Three Months Ended
                                               --------------------    --------------------
                                               August 1,   August 3,    August 1,  August 3,
                                                2004         2003         2004       2003
                                               -------     --------    ---------   --------
                                                            (In thousands)
                                                                       
Net income (loss)                              $ 21,489    ($ 2,124)   $  9,239    $  2,111
Foreign currency translation adjustments-net         18         141          99          39
Unrealized gain on marketable securities-net        (20)         53         (22)         46
                                               --------    --------    --------    --------
Total comprehensive income (loss)              $ 21,487    ($ 1,930)   $  9,316    $  2,196
                                               ========    ========    ========    ========





                                       11





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note G--Per Share Data

In calculating basic earnings per share, the dilutive effect of stock options is
excluded.  Diluted  earnings per share are computed on the basis of the weighted
average number of shares of common stock outstanding and the assumed exercise of
dilutive outstanding stock options based on the treasury stock method.





                                                    Nine Months Ended         Three Months Ended
                                                 -----------------------   -----------------------
                                                  August 1,   August 3,     August 1,     August 3,
                                                    2004         2003        2004          2003
                                                 ----------   ----------   ---------    ----------
Denominator for basic earnings per share:
                                                                            
    Weighted average number of shares            15,225,936   15,217,448   15,232,638   15,217,514

Effect of dilutive securities:
    Employee stock options                          115,743         --        166,072        8,012
                                                 ----------   ----------   ----------   ----------

Denominator for diluted earnings per share:
    Adjusted weighted average number of shares   15,341,679   15,217,448   15,398,710   15,225,526
                                                 ==========   ==========   ==========   ==========


Options to purchase 49,400 and 549,829 shares of the Company's common stock were
outstanding  at August 1, 2004 and  August 3,  2003,  respectively  but were not
included in the computation of diluted  earnings per share because the effect of
inclusion would have been antidilutive.


Note H--Discontinued Operations

In March 2004, the Company sold real estate, previously leased by the Company to
its former 59% owned  subsidiary,  Autologic  Information  International,  Inc.,
which  interest was sold in November 2001.  The cash  transaction  resulted in a
$9.5 million gain, net of taxes of $4.6 million.


Note I--Segment Disclosures

Financial  data  concerning  the Company's  sales and segment  operating  profit
(loss) by  reportable  operating  segment  for the nine and three  months  ended
August 1, 2004 and August 3, 2003,  included  on page 26 of this  Report,  is an
integral part of these condensed consolidated financial statements.

During the nine months ended August 1, 2004,  consolidated  assets  increased by
$64.3  million,  primarily  due to an increase in  receivables  of the  Staffing
Services segment and a reduction in the use of Company's  Securitization Program
as well as capital expenditures by the Computer Services segment.



                                       12





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note J--Derivative Financial Instruments, Hedging and Restricted Cash

The  Company  enters  into  derivative  financial  instruments  only for hedging
purposes.  All  derivative  financial  instruments,  such as interest  rate swap
contracts,  foreign currency options and exchange  contracts,  are recognized in
the consolidated financial statements at fair value regardless of the purpose or
intent for  holding  the  instrument.  Changes  in the fair value of  derivative
financial  instruments  are  either  recognized  periodically  in  income  or in
stockholders'  equity as a  component  of  comprehensive  income,  depending  on
whether the derivative financial instrument qualifies for hedge accounting,  and
if so, whether it qualifies as a fair value hedge or cash flow hedge. Generally,
changes in fair values of  derivatives  accounted  for as fair value  hedges are
recorded in income  along with the portions of the changes in the fair values of
the hedged  items that  relate to the hedged  risks.  Changes in fair  values of
derivatives  accounted for as cash flow hedges, to the extent they are effective
as hedges,  are recorded in other  comprehensive  income, net of deferred taxes.
Changes in fair values of  derivatives  not qualifying as hedges are reported in
the  results of  operations.  At August 1, 2004,  the  Company  had  outstanding
foreign currency option and forward  contracts in the aggregate  notional amount
equivalent to $4.4 million,  which  approximated  its net  investment in foreign
operations and is accounted for as a hedge under SFAS No. 52.

Included  in cash and cash  equivalents  at August 1, 2004 and  November 2, 2003
were approximately $34.5 million and $18.9 million, respectively,  restricted to
cover  obligations that were reflected in accounts payable at such dates.  These
amounts  primarily  relate to  certain  contracts  with  customers  in which the
Company manages the customers' alternative staffing requirements,  including the
payment of associate vendors.


Note K--Goodwill

Goodwill and other  intangibles with indefinite  lives are no longer  amortized,
but are subject to annual  testing using fair value  methodology.  An impairment
charge is recognized  for the amount,  if any, by which the carrying value of an
intangible  asset exceeds its fair value.  In the second quarter of fiscal 2002,
the Company  engaged  independent  valuation  firms and since then, on an annual
basis, has used Company personnel to perform such testing. The testing primarily
uses  comparable  multiples of sales and EBITDA and other  valuation  methods to
assist the Company in the determination of the fair value of the reporting units
measured.

Using  the same  valuation  methods  employed  as in prior  years,  the  Company
completed its annual  impairment tests on the remaining $9.0 million of goodwill
during  the second  quarter of fiscal  2004 and  determined  that no  impairment
existed, since its fair value exceeded the carrying value.




                                       13





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued


Note L--Primary Insurance Casualty Program

The Company is insured with a highly  rated  insurance  company  under a program
that provides  primary  workers'  compensation,  employer's  liability,  general
liability and automobile  liability insurance under a loss sensitive program. In
certain mandated states, the Company purchases workers'  compensation  insurance
through participation in state funds and the experience-rated  premiums in these
state plans relieve the Company of additional  liability.  In the loss sensitive
program,  initial  premium  accruals are  established  based upon the underlying
exposure,  such as the amount and type of labor  utilized,  number of  vehicles,
etc. The Company  establishes  accruals utilizing  actuarial methods to estimate
the  undiscounted  future cash payments that will be made to satisfy the claims,
including an allowance for  incurred-but-not-reported  claims. This process also
includes  establishing loss development factors,  based on the historical claims
experience  of the Company  and the  industry,  and  applying  those  factors to
current  claims  information  to derive an  estimate of the  Company's  ultimate
premium  liability.  In preparing the estimates,  the Company also considers the
nature and severity of the claims,  analyses  provided by third party actuaries,
as well as current legal, economic and regulatory factors.

The insurance  policies  have various  premium  rating plans that  establish the
ultimate  premium  to be paid.  Prior to  March  31,  2002,  the  amount  of the
additional or return premium was finalized.  Subsequent thereto,  adjustments to
premium will be made based upon the level of claims incurred at a future date up
to three years after the end of the  respective  policy  period.  For the policy
year ended March 31, 2003, a maximum premium has been predetermined and accrued.

At August 1, 2004 and November 2, 2003, the Company's  prepayment or (liability)
for each of the outstanding policy years was as follows:


                                  August 1,  November 2,
                                     2004      2003
                                   -------    -------
                                     (In thousands)

Policy year ended March 31, 2003   ($4,289)   ($4,288)
Policy year ended March 31, 2004    (4,339)     2,526
Policy year ended March 31, 2005     2,896       --
                                   -------    -------
                                   ($5,732)   ($1,762)
                                   =======    =======

Balance Sheet Classification:
Prepaid Insurance                  $ 2,896    $ 2,526
Accrued Insurance - Current         (4,616)      (190)
Accrued Insurance - Long-term       (4,012)    (4,098)
                                   -------    -------
                                   ($5,732)   ($1,762)
                                   =======    =======




                                       14





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)--Continued

Note M--Subsequent Event

On August 2, 2004,  Volt Delta  Resources,  LLC  ("VoltDelta"),  a  wholly-owned
subsidiary of the Company,  closed a Contribution  Agreement (the  "Contribution
Agreement")  signed with Nortel Networks,  Inc. ("Nortel  Networks") on June 11,
2004 under which Nortel Networks  contributed  certain of the assets (consisting
principally of customer base and contracts, intellectual property and inventory)
and certain specified liabilities of its directory and operator services ("DOS")
business  to  VoltDelta  in  exchange  for a 24%  minority  equity  interest  in
VoltDelta.  Together  with  its  subsidiaries,  VoltDelta  is  reported  as  the
Company's  Computer Systems Segment.  VoltDelta plans to use the assets acquired
from  Nortel  Networks  to  enhance  the  operation  of its  DOS  business.  The
acquisition  will allow  VoltDelta to provide the newly  combined  customer base
with  new  solutions,  an  expanded  suite of  products,  content  and  enhanced
services.

In addition,  the companies  entered into a ten year  relationship  agreement to
maintain the  compatibility  and  interoperability  between  future  releases of
Nortel Networks Traffic Operator  Position System (TOPS) switching  platform and
VoltDelta's  IWS/MWS  operator  workstations  and  associated  products.  Nortel
Networks and VoltDelta will work together developing feature content and release
schedules  for,  and to ensure  compatibility  between,  any TOPS  changes  that
require a change in VoltDelta's products or workstations.

Also on August 2, 2004,  the  Company and certain  subsidiaries  entered  into a
Member's Agreement (the "Members' Agreement") with Nortel Networks which defined
the  management of VoltDelta and the  respective  rights and  obligations of the
equity owners thereof. The Members' Agreement provides that commencing two years
from the date thereof Nortel Networks may exercise a put option or VoltDelta may
exercise a call  option,  in each case to effect the  purchase by  VoltDelta  of
Nortel  Networks'  minority  equity  interest  in  VoltDelta.  If  either  party
exercises  its  option  between  the  second and third year from the date of the
Members'  Agreement,  the price  paid to Nortel  Networks  for its 24%  minority
equity  interest will be the product of the revenue of Volt Delta for the twelve
month period ended as of the fiscal  quarter  immediately  preceding the date of
option  exercise  (the  "VoltDelta  Revenue  Base")  multiplied  by  70%  of the
enterprise  market  value  to  revenue  formula  index of  specified  comparable
companies (which index shall not exceed 1.8),  times Nortel Networks'  ownership
interest  in  VoltDelta  (the amount so  calculated  would not exceed 30% of the
VoltDelta  Revenue Base),  with a minimum payment of $25.0 million and a maximum
payment of $70.0 million.  If the option is exercised after three years from the
date of the Members'  Agreement,  the price paid will be a mutually  agreed upon
amount.

The  Company  has  engaged  an  independent  valuation  firm  to  assist  in the
determination  of the  purchase  price (the value of the 24% equity  interest in
VoltDelta)  of the  acquisition  and its  allocation,  which is  expected  to be
completed in the fourth quarter of fiscal 2004.



                                       15





ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS DISCLOSURE

This  report and other  reports  and  statements  issued by the  Company and its
officers from time-to-time contain certain  "forward-looking  statements." Words
such as "may," "should,"  "could," "seek,"  "believe,"  "expect,"  "anticipate,"
"estimate,"  "project," "intend,"  "strategy," "likely," and similar expressions
are intended to identify  forward-looking  statements about the Company's future
plans,   objectives,    performance,    intentions   and   expectations.   These
forward-looking  statements  are subject to a number of known and unknown  risks
and uncertainties including, but are not limited to, those set forth below under
"Factors That May Affect Future Results," as well as the following:

o    variations in the rate of unemployment and higher wages sought by temporary
     workers in certain technical fields particularly characterized by labor
     shortages, which could affect the Company's ability to meet its customers'
     demands and the Company's profit margins;

o    the adverse effect of customers and potential customers moving
     manufacturing and servicing operations off-shore, reducing their need for
     temporary workers;

o    the ability of the Company to diversify its available temporary personnel
     to offer greater support to the service sector of the economy;

o    changes in customers' attitudes toward the use of outsourcing and temporary
     personnel;

o    intense price competition and pressure on margins;

o    reduced level of capital spending by the Company's telecommunications
     customers;

o    lower renewal rates of customers contracts and rates and markups lower than
     previously obtained;

o    the Company's ability to meet competition in its highly competitive markets
     with minimal impact on margins;

o    the Company's ability to foresee changes and to identify, develop and
     commercialize innovative and competitive products and systems in a timely
     and cost effective manner;

o    the Company's ability to achieve customer acceptance of its products and
     systems in markets characterized by rapidly changing technology and
     frequent new product introductions;

o    risks inherent in new product introductions, such as start-up delays, cost
     overruns and uncertainty of customer acceptance;

o    the timing of customer acceptances of systems;

o    the Company's dependence on third parties for some product components;

o    the Company's ability to successfully integrate the acquisition by the
     Computer Systems segment;

o    the degree and effects of inclement weather; and




                                       16





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

FORWARD-LOOKING STATEMENTS DISCLOSURE--Continued

o    the Company's ability to maintain a sufficient credit rating to enable it
     to continue its Securitization Program and ability to maintain its existing
     credit rating in order to avoid any increase in interest rates and any
     increase in fees under the Credit Agreement, as well as to comply with the
     financial and other covenants applicable under the Credit Agreement and
     other borrowing instruments.

Such  risks  and  uncertainties   could  cause  the  Company's  actual  results,
performance  and  achievements  to differ  materially from those described in or
implied by the forward-looking statements. Accordingly, readers should not place
undue  reliance on any  forward-looking  statements  made by or on behalf of the
Company.   The   Company   does  not  assume  any   obligation   to  update  any
forward-looking statements after the date they are made.

                     FACTORS THAT MAY AFFECT FUTURE RESULTS

THE COMPANY'S BUSINESS IS DEPENDENT UPON GENERAL ECONOMIC, COMPETITIVE AND OTHER
BUSINESS CONDITIONS INCLUDING THE EFFECTS OF WEAKENED UNITED STATES AND EUROPEAN
ECONOMIES.

The demand for the Company's services in all segments is dependent upon economic
conditions.  Accordingly, the Company's business tends to suffer during economic
downturns.  The Company's  business is dependent  upon the  continued  financial
strength of its  customers.  Certain of the Company's  customers  have announced
layoffs,  unfavorable  financial results,  investigations by government agencies
and lowered financial  expectations for the near term. Customers that experience
any of these events are less likely to use the Company's services.


In the staffing services  segment,  a weakened economy or a material increase in
productivity  results in decreased demand for temporary and permanent personnel.
As economic  activity slows down, many of the Company's  customers  reduce their
use of  temporary  employees  before  they  reduce the  number of their  regular
employees. There is less need for contingent workers at all potential customers,
who are less  inclined to add to their costs.  Since  employees are reluctant to
risk  changing  employers,  there are fewer  openings  and  reduced  activity in
permanent  placements as well. The segment has also  experienced  margin erosion
caused by increased  competition,  electronic auctions and customers  leveraging
their buying power by consolidating the number of vendors with whom they deal.

Customer use of the Company's  telecommunications services is similarly affected
in that some of the Company's  customers reduce their use of outside services in
order to provide  work to their  in-house  departments  and,  in the  aggregate,
because of the current downturn in the telecommunications industry and continued
overcapacity,  there is less available work. The reduction in telecommunications
companies' capital expenditure projects has significantly  reduced the segment's
sales and minimal  improvement  can be  expected  until the  industry  begins to
increase its capital expenditures.

Additionally,  the degree and timing of obtaining  new contracts and the rate of
renewals of existing  contracts,  as well as customers' degree of utilization of
the Company's services, could adversely affect the Company's businesses.




                                       17





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

FACTORS THAT MAY AFFECT FUTURE RESULTS--Continued

MANY OF THE COMPANY'S CONTRACTS EITHER PROVIDE NO MINIMUM PURCHASE  REQUIREMENTS
OR ARE CANCELABLE DURING THE TERM.

In all segments,  many of the  Company's  contracts,  even those master  service
contracts  whose duration  spans a number of years,  provide no assurance of any
minimum  amount of work that will actually be available  under any contract.  In
addition,  many  of  the  segments'  long-term  contracts  contain  cancellation
provisions under which the customer can cancel the contract, even if the segment
is not in default under the contract. Therefore, these contracts do not give the
assurances that long-term contracts typically provide.

THE  COMPANY'S  STAFFING  SERVICES  BUSINESS  SUBJECTS IT TO  EMPLOYMENT-RELATED
CLAIMS.

The Company's  staffing  services  business  employs  individuals on a temporary
basis and  places  them in a  customer's  workplace.  The  Company's  ability to
control the workplace is limited,  and the Company risks incurring  liability to
its  employees  for  injury or other  harm that  they  suffer at the  customer's
workplace.

Additionally,  the Company  risks  liability to its customers for the actions of
the  Company's  temporary  employees  that  result  in  harm  to  the  Company's
customers.  Such actions may be the result of  negligence  or  misconduct on the
part of the Company's employees.

The Company may incur fines or other losses and negative  publicity with respect
to any litigation in which it becomes  involved.  Although the Company maintains
insurance for many such actions,  insurance is not available or not available on
acceptable terms for some risks and there can be no assurance that the Company's
insurance will cover future actions or that the Company will continue to be able
to obtain such insurance on acceptable terms, if at all.

POSSIBLE NEW AND INCREASED  GOVERNMENT  REGULATION COULD HAVE A MATERIAL ADVERSE
EFFECT ON THE COMPANY'S BUSINESS.

The Company's  businesses  are subject to licensing in many states and licensing
and regulation in certain  foreign  jurisdictions.  Although the Company has not
had any difficulty  complying with these  requirements in the past, there can be
no  assurance  that the Company  will  continue to be able to do so, or that the
cost of compliance will not become material.  Additionally, the jurisdictions in
which we do or intend to do business may:

o    create new or additional regulations that prohibit or restrict the types of
     services that we currently provide;

o    impose new or additional employee benefit requirements, thereby increasing
     costs that could adversely impact the Company's ability to conduct its
     business;

o    require the Company to obtain additional licenses to provide its services;
     or

o    increase taxes or enact new or different taxes payable by the providers of
     services such as those offered by the Company, some of which may not be
     able to be passed on to customers.



                                       18





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

FACTORS THAT MAY AFFECT FUTURE RESULTS--Continued

THE  COMPANY  IS  DEPENDENT  UPON ITS  ABILITY TO  ATTRACT  AND  RETAIN  CERTAIN
TECHNOLOGICALLY QUALIFIED PERSONNEL.

The Company's future success is dependent upon its ability to attract and retain
certain classifications of technologically  qualified personnel for its own use,
particularly  in the  areas of  research  and  development,  implementation  and
upgrading of internal systems, as well as in its staffing services segment.  The
availability  of such  personnel  is  dependent  upon a number of  economic  and
demographic conditions.  The Company may in the future find it difficult to hire
such  personnel  in the face of  competition  from other  companies in different
industries who are capable of offering higher compensation.

ALL OF THE  INDUSTRIES IN WHICH THE COMPANY DOES BUSINESS ARE VERY  COMPETITIVE,
WHICH COULD ADVERSELY AFFECT THE RESULTS OF THOSE BUSINESSES.

The Company operates in very competitive industries with, in many cases, limited
barriers to entry.  Some of the Company's  principal  competitors are larger and
have substantially  greater financial  resources than Volt.  Accordingly,  these
competitors  may be better  able  than  Volt to  attract  and  retain  qualified
personnel and may be able to offer their customers more favorable  pricing terms
than the  Company.  In many  businesses,  small  competitors  can offer  similar
services  at lower  prices  because of lower  overheads.  In  addition  to these
general statements,  the following  information applies to the specific segments
identified.

The Company's  staffing services segment is in a very competitive  industry with
limited barriers to entry.  There are many temporary service firms in the United
States and Europe, many with only one or a few offices that service only a small
market.  On the other hand,  some of this segment's  principal  competitors  are
larger and have substantially  greater financial resources than Volt and service
the national  accounts whose business the Company solicits.  Accordingly,  these
competitors  may be better  able  than  Volt to  attract  and  retain  qualified
personnel and may be able to offer their customers more favorable  pricing terms
than the Company.  Furthermore,  all of the staffing  industry is subject to the
fact that  contingent  workers are provided to customers and most  customers are
more protective of their full time workforce than of contingent workers.

The results of the Company's  computer  systems segment are highly  dependent on
the volume of directory  assistance  calls to  VoltDelta's  customers  which are
routed to the  segment  under  existing  contracts,  the  segment's  ability  to
continue to secure comprehensive listings from others at acceptable pricing, its
ability to obtain  additional  customers for these services and on its continued
ability to sell products and services to new and existing customers.  The volume
of directory assistance calls to VoltDelta's  customers is subject to reduction,
as customers utilize listings offered on the internet.  This segment's  position
in its market  depends  largely  upon its  reputation,  quality  of service  and
ability  to  develop,  maintain  and  implement  information  systems  on a cost
competitive  basis.  Although  Volt  continues  its  investment  in research and
development,  there is no  assurance  that  this  segment's  present  or  future
products  will be  competitive,  that the segment  will  continue to develop new
products or that present products or new products can be successfully marketed.


The Company's  telecommunications services segment faces substantial competition
with respect to all of its telecommunications  services from other suppliers and
from in-house capabilities of present and potential customers. Since many of our
customers  provide the same type of services as the segment,  the segment  faces
competition from its own customers and potential customers as well as from third
parties. Some of this




                                       19





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

FACTORS THAT MAY AFFECT FUTURE RESULTS--Continued

segment's  significant  competitors  are larger and have  substantially  greater
financial resources than Volt. There are relatively few significant  barriers to
entry  into  certain  of the  markets in which the  segment  operates,  and many
competitors  are small,  local  companies that  generally  have lower  overhead.
Volt's ability to compete in this segment depends upon its reputation, technical
capabilities,   pricing,  quality  of  service  and  ability  to  meet  customer
requirements in a timely manner. Volt believes that its competitive  position in
this  segment  is  augmented  by its  ability  to draw  upon the  expertise  and
resources of other Volt segments.

THE  COMPANY'S  STOCK  PRICE  COULD BE  EXTREMELY  VOLATILE  AND,  AS A  RESULT,
INVESTORS MAY NOT BE ABLE TO RESELL THEIR SHARES AT OR ABOVE THE PRICE THEY PAID
FOR THEM.

Among the factors that could affect the Company's stock price are:

o    while the Company's stock is traded on the New York Stock Exchange, there
     is limited float, and a relatively low average daily trading volume;

o    industry trends and the business success of the Company's customers;

o    loss of a key customer;

o    fluctuations in the Company's results of operations;

o    the Company's failure to meet the expectations of the investment community
     and changes in investment community recommendations or estimates of the
     Company's future results of operations;

o    strategic moves by the Company's competitors, such as product announcements
     or acquisitions;

o    regulatory developments;

o    litigation;

o    general market conditions; and

o    other domestic and international macroeconomic factors unrelated to our
     performance.


The stock market has recently experienced extreme volatility that has often been
unrelated to the  operating  performance  of particular  companies.  These broad
market  fluctuations  may  adversely  affect the market  price of the  Company's
common stock.

In the past,  following periods of volatility in the market price of a company's
securities,  securities class action litigation has often been instituted.  If a
securities  class  action suit is filed  against us, we would incur  substantial
legal fees and our  management's  attention and resources would be diverted from
operating our business in order to respond to the litigation.


                                       20



MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

FACTORS THAT MAY AFFECT FUTURE RESULTS--Continued

THE  COMPANY'S  PRINCIPAL  STOCKHOLDERS  AND  MEMBERS  OF THEIR  FAMILIES  OWN A
SIGNIFICANT  PERCENTAGE OF THE COMPANY AND WILL BE ABLE TO EXERCISE  SIGNIFICANT
INFLUENCE  OVER THE COMPANY AND THEIR  INTERESTS  MAY DIFFER FROM THOSE OF OTHER
STOCKHOLDERS.

As of August 1, 2004, the Company's principal officers controlled  approximately
47% of the Company's outstanding common stock.  Accordingly,  these stockholders
are able to control the composition of the Company's board of directors and many
other  matters  requiring   shareholder  approval  and  will  continue  to  have
significant   influence  over  the  Company's  affairs.  This  concentration  of
ownership  also could  have the effect of  delaying  or  preventing  a change in
control of the  Company or  otherwise  discouraging  a potential  acquirer  from
attempting to obtain control of the Company.

CRITICAL ACCOUNTING POLICIES

Management's  discussion  and analysis of its financial  position and results of
operations are based upon the Company's consolidated financial statements, which
have been prepared in accordance with accounting  principles  generally accepted
in the United States.  The  preparation of these financial  statements  requires
management to make estimates, judgments,  assumptions and valuations that affect
the reported amounts of assets,  liabilities,  revenues and expenses and related
disclosures.  Future  reported  results of  operations  could be impacted if the
Company's  estimates,  judgments,  assumptions  or  valuations  made in  earlier
periods prove to be wrong.  Management believes the critical accounting policies
and areas that require the most significant estimates, judgments, assumptions or
valuations used in the preparation of the Company's financial  statements are as
follows:

Revenue Recognition - The Company derives its revenues from several sources. The
revenue recognition methods, which are consistent with those prescribed in Staff
Accounting Bulletin 104 ("SAB 104"),  entitled "Revenue Recognition in Financial
Statements,"  are described  below in more detail for the  significant  types of
revenue within each of its segments.

Staffing Services:
    Staffing:  In the first nine months of fiscal 2004,  this revenue  comprised
    approximately  77% of net  consolidated  sales.  Sales are derived  from the
    Company's Staffing Solutions Group supplying its own temporary  personnel to
    its customers,  for which the Company assumes the risk of  acceptability  of
    its  employees  to its  customers,  and has credit risk for  collecting  its
    billings after it has paid its employees.  The Company reflects revenues for
    these services on a gross basis in the period the services are rendered.

    Managed  Services:  In the first nine months of fiscal  2004,  this  revenue
    comprised approximately 2% of net consolidated sales. Sales are generated by
    the Company's  E-Procurement  Solutions' subsidiary,  ProcureStaff,  and for
    certain  contracts,  sales are generated by the Company's Staffing Solutions
    Group's managed services operations.  The Company receives an administrative
    fee for arranging,  invoicing and  collecting  the revenue  related to other
    staffing companies  ("associate vendors") who have supplied personnel to the
    Company's  customers.  The  administrative  fee  is  either  charged  to the
    customer or subtracted from the Company payment to the associate vendor. The
    customer is typically  responsible  for  assessing the work of the associate
    vendor, who has responsibility for the acceptability of its personnel to the
    customer,  and in most  instances  the  customer and  associate  vendor have
    agreed to the Company not paying the  associate  vendor  until the  customer
    pays the




                                       21





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

CRITICAL ACCOUNTING POLICIES--Continued

    Company.  Based  upon  the  revenue  recognition  principles  prescribed  in
    Emerging Issues Task Force 99-19 ("EITF 99-19"), entitled "Reporting Revenue
    Gross as a Principal  versus Net as an Agent",  revenue for these  services,
    where the customer and the associate vendor have agreed to this arrangement,
    is  recognized  net of  associated  costs in the  period  the  services  are
    rendered.

    Outsourced  Projects:  In the first nine months of fiscal 2004, this revenue
    comprised approximately 6% of net consolidated sales. Sales are derived from
    the Company's Information Technology Solutions operation providing outsource
    services for a customer in the form of project  work,  for which the Company
    is  responsible  for  deliverables.  The  Company's  employees  perform  the
    services  and the  Company  has credit  risk for  collecting  its  billings.
    Revenue for these  services is recognized on a gross basis in the period the
    services  are  rendered,  and when the  Company is  responsible  for project
    completion,  revenue is  recognized  when the  project is  complete  and the
    customer has approved the work.

    Shaw & Shaw: In the first nine months of fiscal 2004, this revenue comprised
    less than 1% of net consolidated  sales,  due to the Company's  reporting of
    these  revenues on a net basis.  Sales are generated by the Company's Shaw &
    Shaw  subsidiary,  for  which the  Company  provides  professional  employer
    organizational  services  ("PEO")  to  certain  customers.   Generally,  the
    customers   transfer  their  entire   workforce  or  employees  of  specific
    departments or divisions to the Company,  but the customers maintain control
    over the  day-to-day  job duties of the  employees.  Based upon the  revenue
    recognition   principles  prescribed  in  EITF  99-19,  effective  with  the
    Company's  second fiscal quarter of 2003, the Company has changed its method
    of reporting  revenue from these services from a gross basis to a net basis.
    The  change  in  reporting,  which is  reflected  in all  current  and prior
    periods,  resulted in a reduction in both  reported PEO revenues and related
    costs of sales, with no effect on the Company's operating results.

Telephone Directory:
    Directory Publishing:  In the first nine months of fiscal 2004, this revenue
    comprised approximately 3% of net consolidated sales. Sales are derived from
    the  Company's  sales  of  telephone  directory  advertising  for  books  it
    publishes as an independent publisher or for a telephone company in Uruguay.
    The Company's employees perform the services and the Company has credit risk
    for collecting  its billings.  Revenue for these services is recognized on a
    gross basis in the period the books are printed and delivered.

    Ad  Production:  In the  first  nine  months of fiscal  2004,  this  revenue
    comprised less than 1% of net consolidated  sales.  Sales are generated when
    the Company performs design and production services, and database management
    for other publishers' telephone directories. The Company's employees perform
    the services and the Company has credit risk for  collecting  its  billings.
    Revenue for these  services is recognized on a gross basis in the period the
    Company has completed its ad production work and upon customer acceptance.

Telecommunications Services:
    Construction:  In the  first  nine  months  of  fiscal  2004,  this  revenue
    comprised approximately 3% of net consolidated sales. Sales are derived from
    the Company supplying aerial and underground  construction  services related
    to telecommunications and cable operations.  The Company's employees perform
    the services,  and the Company takes title to all inventory,  and has credit
    risk for collecting its billings.  The Company relies upon the principles in
    Statement  of  Position  81-1  ("SOP  81-1"),   entitled   "Accounting   for
    Performance of  Construction-Type  Contracts," using the  completed-contract
    method,  to recognize  revenue on a gross basis upon customer  acceptance of
    the project.



                                       22





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

CRITICAL ACCOUNTING POLICIES--Continued

    Non-Construction:  In the first nine  months of fiscal  2004,  this  revenue
    comprised approximately 4% of net consolidated sales. Sales are derived from
    the Company performing design, engineering and business systems integrations
    work.  The  Company's  employees  perform the  services  and the Company has
    credit risk for  collecting  its  billings.  Revenue  for these  services is
    recognized on a gross basis in the period in which  services are  performed,
    and if  applicable,  any  completed  units are delivered and accepted by the
    customer.

Computer Systems:
    Database  Access:  In the first nine  months of fiscal  2004,  this  revenue
    comprised less than 3% of net consolidated sales. Sales are derived from the
    Company granting access to its proprietary  telephone  listing  databases to
    telephone  companies,   inter-exchange  carriers  and  non-telco  enterprise
    customers.  The  Company  uses its own  databases  and has  credit  risk for
    collecting its billings.  The Company recognizes revenue on a gross basis in
    the period in which the customers access the Company's databases.

    IT  Maintenance:  In the first  nine  months of fiscal  2004,  this  revenue
    comprised approximately 2% of net consolidated sales. Sales are derived from
    the Company providing hardware  maintenance services to the general business
    community,  including  customers who have our systems.  The Company uses its
    own  employees  and inventory in the  performance  of the services,  and has
    credit risk for  collecting  its  billings.  Revenue  for these  services is
    recognized  on a gross  basis  in the  period  in  which  the  services  are
    performed, contingent upon customer acceptance.

     Telephone  Systems:  In the first nine months of fiscal 2004,  this revenue
    comprised less than 1% of net consolidated sales. Sales are derived from the
    Company   providing   telephone   operator   services-related   systems  and
    enhancements to existing systems,  equipment and software to customers.  The
    Company  uses its own  employees  and has  credit  risk for  collecting  its
    billings.  The Company  relies upon the  principles in Statement of Position
    97-2 ("SOP 97-2"),  entitled  "Software  Revenue  Recognition"  and Emerging
    Issues Task Force 00-21 ("EITF 00-21"),  entitled "Revenue Arrangements with
    Multiple  Deliverables" to recognize  revenue on a gross basis upon customer
    acceptance of each part of the system based upon its fair value.

The Company  records  provisions  for estimated  losses on contracts when losses
become evident. Accumulated unbilled costs on contracts are carried in inventory
at the lower of actual cost or estimated realizable value.

Allowance  for  Uncollectable  Accounts  - The  establishment  of  an  allowance
requires  the use of judgment  and  assumptions  regarding  potential  losses on
receivable balances.  Allowances for doubtful accounts receivable are maintained
based upon historical payment patterns,  aging of accounts receivable and actual
write-off  history.  The Company  believes  that its  allowances  are  adequate;
however, changes in the financial condition of customers could have an effect on
the allowance balance required and a related charge or credit to earnings.

Goodwill  and  Other  Intangibles  - Under  Statement  of  Financial  Accounting
Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets," goodwill and
other intangibles with indefinite lives are no longer amortized, but are subject
to  annual  testing  using  fair  value  methodology.  An  impairment  charge is
recognized for the amount,  if any, by which the carrying value of an intangible
asset exceeds its fair value.  In the third quarter of fiscal 2002,  the Company
engaged independent valuation firms and since then, on an annual basis, has used
Company personnel to perform such testing. The testing primarily uses comparable
multiples of sales and EBITDA and other valuation  methods to assist the Company
in the determination of the fair value of the reporting units measured. Although
the Company believes its estimates are appropriate,  the fair value measurements
of the Company's  goodwill  could be affected by using  different  estimates and


                                       23




MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

CRITICAL ACCOUNTING POLICIES--Continued

assumptions in these valuation techniques.

Property,  Plant and  Equipment - Property,  plant and  equipment is recorded at
cost, and depreciation and  amortization are provided on the  straight-line  and
accelerated  methods at rates  calculated to  depreciate  the cost of the assets
over  their  estimated  lives.  Intangible  assets,  other  than  goodwill,  and
property,  plant and  equipment are reviewed for  impairment in accordance  with
SFAS No. 144,  "Accounting for the Impairment or Disposal of Long-Lived Assets."
Under SFAS No. 144, these assets are tested for  recoverability  whenever events
or changes in  circumstances  indicate  that their  carrying  amounts may not be
recoverable.  The fair values of the assets are based upon Company  estimates of
the discounted  cash flows that are expected to result from the use and eventual
disposition  of the  assets  or that  amount  that  would  be  realized  from an
immediate  sale. An impairment  charge is recognized for the amount,  if any, by
which the  carrying  value of an asset  exceeds  its fair value.  No  impairment
charge  was  recognized  in the third  quarter of fiscal  2004,  as no events or
circumstances  indicated  the  existence  of  impairment.  Although  the Company
believes its  estimates  are  appropriate,  the fair value  measurements  of the
Company's  long-lived assets could be affected by using different  estimates and
assumptions in these valuation techniques.

Capitalized  Software - The Company's software technology personnel are involved
in the development  and  acquisition of internal-use  software to be used in its
Enterprise Resource Planning system and software used in its operating segments.
The Company accounts for the capitalization of software in accordance with AICPA
Statement of Position No. 98-1,  "Accounting for the Costs of Computer  Software
Developed or Obtained for Internal Use."  Subsequent to the preliminary  project
planning and approval  stage,  all appropriate  costs are capitalized  until the
point at which the software is ready for its  intended  use.  Subsequent  to the
software being used in operations,  the capitalized  costs are transferred  from
costs-in-process to completed property,  plant and equipment,  and are accounted
for as such. All  post-implementation  costs, such as maintenance,  training and
minor upgrades that do not result in additional  functionality,  are expensed as
incurred.

Securitization Program - The Company accounts for the securitization of accounts
receivable  in  accordance  with SFAS No. 140,  "Accounting  for  Transfers  and
Servicing of Financial Assets and Extinguishments of Liabilities." At the time a
participation interest in the receivables is sold, that interest is removed from
the  consolidated  balance  sheet.  The  outstanding  balance  of the  undivided
interest sold to Three Rivers  Funding  Corporation  ("TRFCO"),  an asset backed
commercial  paper conduit  sponsored by Mellon Bank,  N.A, was $60.0 million and
$70.0 million at August 1, 2004 and November 2, 2003, respectively. Accordingly,
the trade  receivables  included  on the  August 1,  2004 and  November  2, 2003
balance  sheets have been reduced to reflect the $60.0 million and $70.0 million
participation interest sold, respectively.  TRFCO has no recourse to the Company
(beyond its interest in the pool of  receivables  owned by Volt Funding) for any
of the sold receivables.

Primary Casualty  Insurance Program - The Company is insured with a highly rated
insurance  company under a program that provides primary workers'  compensation,
employer's liability, general liability and automobile liability insurance under
a loss sensitive  program.  In certain  mandated states,  the Company  purchases
workers'  compensation  insurance  through  participation in state funds and the
experience-rated  premiums  in these  state  plans  relieve  the  Company of any
additional  liability.  In the loss sensitive program,  initial premium accruals
are established based upon the underlying exposure,  such as the amount and type
of labor utilized,  number of vehicles,  etc. The Company  establishes  accruals
utilizing  actuarial  methods to estimate the future cash  payments that will be
made to satisfy the claims, including an allowance for incurred-but-not-reported
claims. This process also includes establishing loss development factors,  based
on the  historical  claims  experience  of the  Company  and the  industry,  and
applying  those factors to current  claims  information to derive an estimate of
the  Company's  ultimate  premium  liability.  In preparing the  estimates,  the
Company  considers the nature and severity of the claims,  analyses  provided by
third party actuaries, as well as current legal, economic and




                                       24





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

CRITICAL ACCOUNTING POLICIES--Continued

regulatory  factors.  The insurance  policies have various  premium rating plans
that  establish the ultimate  premium to be paid.  Prior to March 31, 2002,  the
amount of the additional or return premium was  finalized.  Subsequent  thereto,
adjustments to premiums will be made based upon the level of claims  incurred at
a future date up to three years after the end of the  respective  policy period.
For  the  policy  year  ended  March  31,  2003,  a  maximum  premium  has  been
predetermined and accrued. For subsequent policy years, management evaluates the
accrual, and the underlying assumptions, regularly throughout the year and makes
adjustments  as needed.  The  ultimate  premium cost may be greater than or less
than the  established  accrual.  While  management  believes  that the  recorded
amounts are adequate,  there can be no assurances  that changes to  management's
estimates will not occur due to limitations  inherent in the estimation process.
In the event it is determined  that a smaller or larger accrual is  appropriate,
the Company  would record a credit or a charge to cost of services in the period
in which such determination is made.



                                       25





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003

The information,  which appears below, relates to current and prior periods, the
results of operations  for which periods are not indicative of the results which
may be expected for any subsequent periods.



                                                                  Nine Months Ended              Three Months Ended
                                                                -------------------------     --------------------------
                                                                 August 1,      August 3,      August 1,      August 3,
                                                                   2004           2003           2004            2003
                                                                -----------    -----------    -----------    -----------
NET SALES:                                                                         (In thousands)
----------
Staffing Services
                                                                                                 
   Staffing                                                     $ 1,150,026    $   926,849    $   410,112    $   327,638
   Managed Services (a)                                             835,850        767,437        306,054        266,584
                                                                -----------    -----------    -----------    -----------
   Total Gross Sales                                              1,985,876      1,694,286        716,166        594,222
   Less: Non-Recourse Managed Services (a)                         (814,770)      (709,803)      (298,354)      (245,774)
                                                                -----------    -----------    -----------    -----------
   Net Staffing Services                                          1,171,106        984,483        417,812        348,448
Telephone Directory                                                  49,603         49,743         19,436         22,319
Telecommunications Services                                         100,445         80,226         37,041         24,736
Computer Systems                                                     80,550         65,559         30,128         23,488
Elimination of intersegment sales                                   (11,049)        (8,912)        (3,685)        (3,833)
                                                                -----------    -----------    -----------    -----------

Total Net Sales                                                 $ 1,390,655    $ 1,171,099    $   500,732    $   415,158
                                                                ===========    ===========    ===========    ===========

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES:
-------------------------------------------------------------
SEGMENT OPERATING PROFIT (LOSS):
--------------------------------
Staffing Services                                               $    22,600    $     8,577    $    11,642    $     5,043
Telephone Directory                                                   6,006          4,584          2,621          4,128
Telecommunications Services                                          (1,655)        (1,947)         1,064           (894)
Computer Systems                                                     19,479          9,158          9,090          3,584
                                                                -----------    -----------    -----------    -----------
Total Segment Operating Profit                                       46,430         20,372         24,417         11,861

General corporate expenses                                          (22,897)       (20,003)        (7,704)        (7,051)
                                                                -----------    -----------    -----------    -----------
Total Operating Profit                                               23,533            369         16,713          4,810

Interest income and other expense                                    (2,381)        (1,803)          (952)          (812)
Foreign exchange loss-net                                               (98)          (274)           (28)          (184)
Interest expense                                                     (1,321)        (1,678)          (441)          (480)
                                                                -----------    -----------    -----------    -----------

Income (Loss) from Continuing Operations Before Income Taxes    $    19,733    ($    3,386)   $    15,292    $     3,334
                                                                ===========    ===========    ===========    ===========



(a) Substantially all of the managed services sales, other than management fees,
are eliminated.




                                       26





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003

EXECUTIVE OVERVIEW

Volt  Information  Sciences,  Inc.  ("Volt") is a leading  national  provider of
staffing  services  and  telecommunications  and  information  solutions  with a
material  portion of its revenue coming from Fortune 100 customers.  The Company
operates in four segments and the  management  discussion and analysis is broken
down  into  these  segments.  A brief  description  of  these  segments  and the
predominant source of their sales follow:

STAFFING SERVICES: This segment is divided into three major functional areas and
operates  through a network  of over 300 Volt  Services  Group  branch  offices.
Staffing  Solutions  fulfills IT and other technical,  commercial and industrial
placement  requirements  of its  customers,  on both a temporary  and  permanent
basis,  managed  staffing,  and  professional  employer  organization  services.
E-Procurement   Solutions   provides  global  vendor  neutral   procurement  and
management  solutions  for  supplemental  staffing  using its  Consol  web-based
system.  Information  Technology  Solutions provides a wide range of information
technology  consulting and project management services through the Company's VMC
Consulting subsidiary.

TELEPHONE DIRECTORY:  This segment publishes independent telephone  directories,
provides  telephone  directory  production  services,  database  management  and
computer-based projects to public utilities and financial institutions.

TELECOMMUNICATIONS   SERVICES:   This  segment   provides  a  full  spectrum  of
telecommunications  construction,  installation, and engineering services in the
outside plant and central offices of telecommunications and cable companies.

COMPUTER  SYSTEMS:  This  segment  provides  directory  assistance  systems  and
services  primarily  for  the  telecommunications   industry,  and  provides  IT
maintenance services.

There are several historical  seasonal factors that usually affect the sales and
profits of the Company.  The Staffing Services segment's sales are always lowest
in the Company's first fiscal quarter due to the Thanksgiving, Christmas and New
Year holidays,  as well as certain  customer  facilities  closing for one to two
weeks.  During the third and fourth  quarters of the fiscal  year,  this segment
benefits from a reduction of payroll taxes when the annual tax contributions for
higher salaried  employees have been met, and customers  increase the use of the
Company's administrative and industrial labor during the summer vacation period.
In addition,  the Telephone Directory segment's  DataNational division publishes
more  directories  during the second half of the fiscal year,  and the segment's
Uruguay division publishes directories and produces a major portion of its sales
in the Company's  fourth fiscal  quarter.  In the current year, some of the high
margin  DataNational  directories  usually  published  in the fourth  quarter of
fiscal 2003 were published in the first quarter of the current year.

There are  numerous  non-seasonal  factors  impacting  sales and  profits in the
current  nine and three month  periods.  The sales and  profits of the  Staffing
Services  segment,  in addition  to the factors  noted  above,  were  positively
impacted by a rebound in the  country's  use of  temporary  staffing,  partially
offset by the continued pressure on margins caused by increases in state payroll
taxes and workers' compensation costs. In addition to the increase in sales, the
profitability of the Staffing segment has benefited by the increased  proportion
of the segment's  sales from higher margin VMC Consulting  subsidiary  sales. In
the third quarter of fiscal 2004, the  Administrative  and  Industrial  division
recorded its first quarterly operating profit since the fourth quarter of fiscal
2000,  but for the nine months,  their loss  continues to negatively  impact the
Staffing segment. The nine-



                                       27





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003--Continued

EXECUTIVE OVERVIEW - CONTINUED

month sales and  profits of the  Telephone  Directory  segment  were  positively
affected by an improvement in the ad backlog and the continued  positive effects
of its new stringent credit policy,  which has reduced bad debts.  However,  the
third quarter was  negatively  impacted by the  previously  announced  loss of a
telephone directory  production contract in the third quarter of fiscal 2003. In
the third  quarter  of fiscal  2004,  the  Telecommunications  Services  segment
recorded its first quarterly operating profit since the fourth quarter of fiscal
2001.  For the nine months of fiscal 2004,  even though the sales of the segment
increased, profits were negatively impacted by a change in its product mix and a
material  reduction in revenue from the  previously  profitable  Central  Office
division. The Company has continued to carefully monitor the overhead within the
segment  and reduce  headcount  in order to  mitigate  the effect on the reduced
margins  throughout  the  segment.  In the third  quarter  of fiscal  2004,  the
Computer Systems segment recorded the highest quarterly  operating profit in its
history.  The sales and profits of the segment were  positively  impacted by the
continued  increase  in  the  segment's  ASP  directory  assistance  outsourcing
business,  in which there  continues to be a sequential  increase in transaction
revenue.

The Company  has,  and will  continue to focus on  aggressively  increasing  its
market share in order to increase  profits.  All segments have  emphasized  cost
containment  measures,  along with improved  credit and  collections  procedures
designed to improve the Company's cash flow. Cash flow,  including $18.5 million
from the sale of real  estate,  enabled  the  Company  to reduce  the use of the
Securitization Program by $10.0 million.

The Company  continues  its effort to  streamline  its  processes  to manage the
business  and protect its assets  through the  continued  deployment  of its Six
Sigma  initiatives,  upgrading  its  financial  reporting  systems,  its ongoing
compliance with the Sarbanes-Oxley Act, and the standardization and upgrading of
the  IT  redundancy   and  business   continuity   for  corporate   systems  and
communications networks. To the extent possible, the Company has been utilizing,
and  will   continue  to  utilize,   internal   resources  to  comply  with  the
Sarbanes-Oxley  Act by the end of fiscal year 2005.  To-date,  outside  costs of
compliance with this Act, including software  licenses,  equipment,  consultants
and  professional  fees  amounted to $0.2 million and it is  anticipated  that a
somewhat  larger amount,  excluding  audit fees,  will be expended over the next
twelve months.

VoltDelta  Resources  LLC, the principal  business unit of the Computer  Systems
segment,  acquired  certain assets and liabilities of the directory and operator
services  business of Nortel Networks on August 2, 2004 (discussed  elsewhere in
this  Report).  This  acquisition  will  permit  VoltDelta  to provide the newly
combined  customer base with new  solutions  and an expanded  suite of products,
content and enhanced services.

RESULTS OF OPERATIONS - SUMMARY

In the nine-month  period of fiscal 2004,  consolidated  net sales  increased by
$219.6 million,  or 19%, to $1.4 billion,  from the comparable  period in fiscal
2003.  The increase in fiscal 2004 net sales resulted from increases in three of
the Company's  four segments.  Staffing  Services  increased by $186.6  million,
Telecommunications   Services  increased  by  $20.2  million,  Computer  Systems
increased by $15.0 million, while Telephone Directory decreased by $0.1 million.




                                       28





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003--Continued

RESULTS OF OPERATIONS - SUMMARY - CONTINUED

The net  income  for the first  nine  months of  fiscal  2004 was $21.5  million
compared  to a net loss of $2.1  million  in the  prior  year  first  nine-month
period.  The  consolidated  results  for the  nine-month  period of fiscal  2004
included  income from  discontinued  operations of $9.5 million (net of taxes of
$4.6  million) from the sale of real estate  previously  leased to the Company's
former 59% owned subsidiary, Autologic International, Inc.

The Company's  nine-month  fiscal 2004 income from continuing  operations before
income taxes was $19.7  million  compared to a loss of $3.4 million in the first
nine  months of fiscal  2003.  The  Company's  operating  segments  reported  an
operating  profit of $46.4  million  for the first  nine  months of fiscal  2004
compared to $20.4 million in the comparable fiscal 2003 period.  Contributing to
the $26.0 million increase were improvements in operating profit reported by the
Staffing Services,  Computer Systems, Telephone Directory and Telecommunications
Services  segments  of $14.0  million,  $10.3  million,  $1.4  million  and $0.3
million, respectively.

General  corporate  expenses  increased by $2.9 million due to costs incurred to
meet the disaster  recovery  requirements of redundancy and business  continuity
for  corporate  systems  and  communication  networks,  as  well as  salary  and
professional fee increases.


RESULTS OF OPERATIONS - BY SEGMENT

STAFFING SERVICES



                                                             Nine Months Ended
                                             ---------------------------------------------
                                                August 1, 2004           August 3, 2003
                                             ---------------------     -------------------
                                                            % of                    % of     Favorable     Favorable
Staffing Services                                            Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)                        Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------------------------
                                                                                                
Staffing Sales (Gross)                        $1,150.0                    $926.9               $223.1       24.1%
------------------------------------------------------------------------------------------------------------------------
Managed Service Sales (Gross)                   $835.9                    $767.4                $68.5        9.0%
------------------------------------------------------------------------------------------------------------------------
Sales (Net)                                   $1,171.1                    $984.5               $186.6       19.0%
------------------------------------------------------------------------------------------------------------------------
Gross Profit                                    $182.1       15.5%        $150.9      15.3%     $31.2       20.7%
------------------------------------------------------------------------------------------------------------------------
Overhead                                        $159.5       13.6%        $142.3      14.5%    ($17.2)     (12.1%)
------------------------------------------------------------------------------------------------------------------------
Operating Profit                                 $22.6        1.9%          $8.6       0.9%     $14.0      163.5%
------------------------------------------------------------------------------------------------------------------------


The sales increase of the Staffing  Services segment in the first nine months of
fiscal  2004 from the  comparable  period in  fiscal  2003 was due to  increased
traditional   staffing  business  in  both  the  Technical   Placement  and  the
Administrative and Industrial divisions,  and the VMC Consulting business of the
Technical Placement division, partially offset by reduced managed service fees.

The  increase in  operating  profit in the segment was derived from the staffing
and managed service operations of the Technical  Placement  division,  including
VMC  Consulting,   together  with  reduced  losses  of  the  Administrative  and
Industrial division.



                                       29





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003--Continued

STAFFING SERVICES - CONTINUED



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
Technical Placement         ---------------------     -------------------
Division                                   % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)       Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                         
Sales (Gross)              $1,506.3                     $1,321.5                  $184.8     14.0%
------------------------------------------------------------------------------------------------------
Sales (Net)                  $707.9                       $617.9                   $90.0     14.6%
------------------------------------------------------------------------------------------------------
Gross Profit                 $121.0         17.1%         $101.7     16.5%         $19.3     19.0%
------------------------------------------------------------------------------------------------------
Overhead                      $95.0         13.4%          $85.2     13.8%         ($9.8)   (11.5%)
------------------------------------------------------------------------------------------------------
Operating Profit              $26.0          3.7%          $16.5      2.7%          $9.5     57.3%
------------------------------------------------------------------------------------------------------




The  Technical  Placement  division's  increase in gross sales in the first nine
months of fiscal 2004 from the comparable period in fiscal 2003 was due to a 21%
sales  increase  with  traditional  staffing  customers,   an  11%  increase  in
ProcureStaff  volume due to new accounts and  increased  business  from existing
accounts,  and a 46% increase in higher margin VMC Consulting project management
and consulting sales.  However,  substantially all of the ProcureStaff  billings
are  deducted in arriving at net sales due to the use of  associate  vendors who
have contractually agreed to be paid only upon receipt of the customers' payment
to the Company. The increase in net sales was due to the aforementioned increase
in gross  sales,  along with an  increase  in the  amount of  Company  recruited
employees  fulfilling  ProcureStaff  assignments.  The increase in the operating
profit for the period was the result of the increase in sales,  a 0.6 percentage
point  improvement  in gross  margin  and a 0.4  percentage  point  decrease  in
overhead costs as related to net sales.



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
Administrative              ---------------------     -------------------
Industrial Division                        % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)       Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                         
Sales (Gross)                $479.6                     $372.8                $106.8         28.6%
------------------------------------------------------------------------------------------------------
Sales (Net)                  $463.2                     $366.6                 $96.6          26.4%
------------------------------------------------------------------------------------------------------
Gross Profit                  $61.1        13.2%         $49.2        13.4%    $11.9          24.2%
------------------------------------------------------------------------------------------------------
Overhead                      $64.5        13.9%         $57.1        15.6%    ($7.4)        (12.9%)
------------------------------------------------------------------------------------------------------
Operating Loss                ($3.4)       (0.7%)        ($7.9)       (2.2%)    $4.5          57.2%
------------------------------------------------------------------------------------------------------


The  Administrative  and  Industrial  division's  increase in gross sales in the
first nine months of fiscal 2004  resulted  from both  revenue from new accounts
and increased  business from existing  accounts.  The decrease in operating loss
was the result of the  aforementioned  sales  increase,  a 1.7 percentage  point
decrease  in  overhead  costs as  related to net  sales,  partially  offset by a
decrease in gross margin of 0.2 percentage  points, due to higher payroll taxes,
increased   competition   and  customers   leveraging   their  buying  power  by
consolidating the number of vendors with whom they deal.



                                       30




MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003--Continued

TELEPHONE DIRECTORY



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Telephone Directory                        % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)       Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                         
------------------------------------------------------------------------------------------------------
Sales (Net)                   $49.6                    $49.7                 ($0.1)          (0.3%)
------------------------------------------------------------------------------------------------------
Gross Profit                  $25.8        52.1%       $25.2        50.7%     $0.6            2.4%
------------------------------------------------------------------------------------------------------
Overhead                      $19.8        40.0%       $20.6        41.4%     $0.8            4.0%
------------------------------------------------------------------------------------------------------
Operating Profit               $6.0        12.1%        $4.6         9.3%     $1.4           31.0%
------------------------------------------------------------------------------------------------------


The Telephone Directory segment's sales for the first nine months of fiscal
2004 remained at the same level as in the prior year comparable period. Sales
declined by $7.2 million, or 37%, in the segment's telephone directory
production, printing and other operations, the most significant being a $3.2
million decrease in telephone directory production revenue related to the
previously reported loss of a contract with a telecommunications company in the
third quarter of fiscal 2003 and a $1.5 million decrease in printing revenue in
Uruguay. Significantly offsetting this decline was a $7.1 million, or 24%,
increase in publishing sales primarily due to a change in the publication
schedule of the DataNational operation's community telephone directories and an
increase in advertising revenue. The improvement in operating results was
predominantly the result of the publishing sales increase within the segment,
together with a 1.4 percentage point increase in gross margins, primarily due to
the mix of directories published by DataNational in the period, and a decrease
in overhead of 1.6 percentage points due to reduced bad debt expense. The
Company has incurred $0.7 million of expenses in connection with an
investigation of a failure to comply with certain Company policies at its
operations in Uruguay, and possible litigation against certain former management
personnel at such operations. The operations in Uruguay are not material to the
Company. The investigation has not resulted, and will not result, in any
restatement of any of the Company's financial statements.


TELECOMMUNICATIONS SERVICES



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Telecommunications                         % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)       Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                         
Sales (Net)                  $100.4                 $80.2                      $20.2         25.2%
------------------------------------------------------------------------------------------------------
Gross Profit                  $23.4        23.4%    $22.8        28.5%          $0.6          2.7%
------------------------------------------------------------------------------------------------------
Overhead                      $25.1        25.0%    $24.8        30.9%         ($0.3)        (1.3%)
------------------------------------------------------------------------------------------------------
Operating Loss                ($1.7)       (1.7%)   ($1.9)       (2.4%)         $0.2         15.0%
------------------------------------------------------------------------------------------------------


The  Telecommunications  Services  segment's  sales  increase  in the first nine
months of fiscal 2004 was due to increased  business in the Business Systems and
Construction  and Engineering  divisions,  partially offset by a decrease in the
Central  Office  division.  The decrease in operating  loss was due to the sales
increase, a decrease




                                       31





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003--Continued

TELECOMMUNICATIONS SERVICES - CONTINUED

in  overhead as a  percentage  of net sales of 5.9  percentage  points (net of a
previously  reported  $1.3  million  non-recurring  charge in the first  quarter
related to a domestic consulting  contract for services),  partially offset by a
5.1  percentage  point  decrease in gross  margins.  Despite an emphasis on cost
controls,  the results of the segment  continue to be affected by the decline in
capital  spending by  telephone  companies  caused by the  depressed  conditions
within the segment's  telecommunications industry customer base. This factor has
also increased  competition  for available  work,  pressuring  pricing and gross
margins throughout the segment.  The division most affected by reduced sales and
margins was Central  Office,  whose sales and margins  decreased by 44% and 21.4
percentage  points,  respectively.  Sales in the  Construction  and  Engineering
division  of the  segment,  increased  by 21% over the prior year while  margins
decreased by 2.4 percentage  points.  The increase in sales was  attributable to
the completion of several  long-term  contracts.  Sales in the Business  Systems
division  increased by 80% while  margins  decreased by 6.7  percentage  points.
Recent  actions  by major  long-distance  telephone  companies  regarding  local
residential  service could also negatively  impact both sales and margins of the
Business Systems division.


COMPUTER SYSTEMS


                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Computer Systems                            % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)       Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                         
Sales (Net)                  $80.6                      $65.6                    $15.0         22.9%
------------------------------------------------------------------------------------------------------
Gross Profit                 $48.1        59.8%         $33.4        51.0%       $14.7         44.1%
------------------------------------------------------------------------------------------------------
Overhead                     $28.7        35.6%         $24.3        37.0%       ($4.4)       (18.2%)
------------------------------------------------------------------------------------------------------
Operating Profit             $19.5        24.2%          $9.2        14.0%       $10.3        112.7%
------------------------------------------------------------------------------------------------------


The Computer Systems segment's sales increase in the first nine months of fiscal
2004  was due to  improvements  in the  segment's  operator  services  business,
including ASP directory assistance, which reflected a 41% growth in sales during
the period, a sales increase of 149% in DataServ's directory assistance services
which are provided to non-telco enterprise  customers,  a 7% sales growth in the
Maintech division's IT maintenance  services,  partially offset by a decrease in
product  revenue  recognized  of 25%.  The growth in  operating  profit from the
comparable  period of the previous year was the result of the increase in sales,
an increase in gross  margins of 8.8  percentage  points,  partially due to $1.2
million for the  settlement of a vendor  dispute and vendor  refunds  related to
prior periods,  together with an overhead  decrease of 1.4 percentage  points as
related to sales.



                                       32





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NINE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE NINE MONTHS ENDED AUGUST 3, 2003--Continued

RESULTS OF OPERATIONS - OTHER



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Other                                      % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)       Dollars         Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                         
------------------------------------------------------------------------------------------------------
Selling & Administrative       $57.6        4.1%       $53.2         4.5%      ($4.4)        (8.4%)
------------------------------------------------------------------------------------------------------
Depreciation & Amortization    $18.8        1.4%       $17.8         1.5%      ($1.0)        (6.1%)
------------------------------------------------------------------------------------------------------
Interest Income                 $0.7         --         $0.6          --        $0.1         11.2%
------------------------------------------------------------------------------------------------------
Other Expense                  ($3.1)       0.2%       ($2.4)        0.2%      ($0.7)       (26.7%)
------------------------------------------------------------------------------------------------------
Foreign Exchange Loss          ($0.1)        --        ($0.3)         --        $0.2         64.2%
------------------------------------------------------------------------------------------------------
Interest Expense               ($1.3)       0.1%       ($1.7)        0.1%       $0.4         21.3%
------------------------------------------------------------------------------------------------------


Other  items,  discussed  on a  consolidated  basis,  affecting  the  results of
operations for the nine-month periods were:

The increase in selling and administrative  expenses in the first nine-months of
fiscal  2004 from the  comparable  period  was a result of  increased  corporate
general  and  administrative  expenses  related  to costs  to meet the  disaster
recovery  requirements  of  redundancy  and business  continuity  for  corporate
systems and  communications  networks,  as well as salary and  professional  fee
increases.  Theses  increases  were  partially  offset by  decreases in bad debt
expenses.

The  increase  in  depreciation  and  amortization  for the first nine months of
fiscal 2004 from the comparable  period was attributable to an increase in fixed
assets, primarily in the Staffing Services and Computer Systems segments.

The Other Expense in the first nine months of both fiscal years is primarily the
charges  related  to the  Company's  Securitization  Program,  as well as sundry
expenses.

The  decrease in  interest  expense in the first nine months of fiscal 2004 from
the  comparable  period was the result of lower  borrowing  levels and  interest
rates in Uruguay.

The Company's  effective tax rate on its financial reporting pre-tax income from
continuing operations was 39.3% in the first nine months of fiscal 2004 compared
to an  effective  tax rate benefit of 37.3% in the  comparable  period of fiscal
2003.  In fiscal 2003,  the  effective tax rate benefit was lower due to foreign
losses for which no tax benefit was provided.



                                       33





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

THREE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE THREE MONTHS ENDED AUGUST 3, 2003

RESULTS OF OPERATIONS - SUMMARY

In the third quarter of fiscal 2004,  consolidated  net sales increased by $85.6
million,  or 21%, to $500.7 million from the  comparable  period in fiscal 2003.
The  increase in sales for the quarter  from the  comparable  prior year quarter
resulted  from  increases  in three of the  Company's  four  segments.  Staffing
Services  increased by $69.4 million,  Telecommunications  Services increased by
$12.3 million and Computer Systems  increased by $6.6 million,  partially offset
by a decrease of $2.9 million in the Telephone Directory segment.

The  Company's  net income was $9.2 million in the third  quarter of fiscal 2004
compared to $2.1 million in the third quarter of 2003.

The Company's  operating  segments reported an operating profit of $24.4 million
in the third  quarter of fiscal  2004,  an  increase of $12.6  million  over the
fiscal 2003 third quarter.  Contributing  to the increase were  improvements  in
Staffing   Services  of  $6.6  million,   Computer   Systems  of  $5.5  million,
Telecommunications  Services of $2.0 million,  partially offset by a decrease of
$1.5 million in the Telephone Directory segment.

General  corporate  expenses  increased by $0.7 million due to costs incurred to
meet the disaster  recovery  requirements of redundancy and business  continuity
for corporate systems and communication networks and salary increases.

RESULTS OF OPERATIONS - BY SEGMENT

 STAFFING SERVICES



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Staffing Services                          % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                           
Staffing Sales (Gross)           $410.1                $327.7                 $82.4          25.2%
-------------------------------------------------------------------------------------------------------
Managed Service Sales (Gross)    $306.1                $266.5                 $39.6          14.8%
-------------------------------------------------------------------------------------------------------
Sales (Net)                      $417.8                $348.4                 $69.4          19.9%
-------------------------------------------------------------------------------------------------------
Gross Profit                      $67.2     16.1%       $52.7       15.1%     $14.5          27.5%
-------------------------------------------------------------------------------------------------------
Overhead                          $55.6     13.3%       $47.7       13.7%     ($7.9)        (16.5%)
-------------------------------------------------------------------------------------------------------
Operating Profit                  $11.6      2.8%        $5.0        1.4%      $6.6         130.9%
-------------------------------------------------------------------------------------------------------



The sales  increase of the  Staffing  Services  segment in the third  quarter of
fiscal  2004 from the  comparable  period in  fiscal  2003 was due to  increased
traditional   staffing  business  in  both  the  Technical   Placement  and  the
Administrative and Industrial divisions,  and the VMC Consulting business of the
Technical Placement division, partially offset by reduced managed service fees.

The increase in operating profit in the segment was derived from the traditional
and managed service operations of the Technical  Placement  division,  including
VMC Consulting,  together with a return to profitability  of the  Administrative
and Industrial division.

                                       34




MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

THREE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE THREE MONTHS ENDED AUGUST 3, 2003--Continued

STAFFING SERVICES - CONTINUED


                                            Nine Months Ended
                            ---------------------------------------------
Technical Placement            August 1, 2004           August 3, 2003
--------------------------  ---------------------     -------------------
Division                                   % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                        
------------------------------------------------------------------------------------------------------
Sales (Gross)                 $543.6                  $462.4                 $81.2        17.6%
------------------------------------------------------------------------------------------------------
Sales (Net)                   $251.4                  $219.4                 $32.0        14.6%
------------------------------------------------------------------------------------------------------
Gross Profit                   $44.4        17.7%      $36.3        16.5%     $8.1        22.6%
------------------------------------------------------------------------------------------------------
Overhead                       $33.4        13.3%      $29.2        13.3%    ($4.2)      (14.6%)
------------------------------------------------------------------------------------------------------
Operating Profit               $11.0         4.4%       $7.1         3.2%     $3.9        55.6%
------------------------------------------------------------------------------------------------------


The Technical Placement  division's increase in gross sales in the third quarter
of fiscal 2004 from the comparable  period in fiscal 2003 was due to a 22% sales
increase with staffing  customers,  a 15% increase in ProcureStaff volume due to
new accounts and increased business from existing  accounts,  and a 42% increase
in the higher margin VMC Consulting  project  management  and consulting  sales.
However, substantially all of the ProcureStaff billings are deducted in arriving
at net sales due to the use of associate vendors who have  contractually  agreed
to be paid only upon  receipt  of the  customers'  payment to the  Company.  The
increase in net sales was due to the  aforementioned  increase  in gross  sales,
along with an increase in the amount of Company recruited  employees  fulfilling
ProcureStaff  assignments.  The increase in the operating  profit for the period
was the result of the increase in sales and a 1.2 percentage  point  improvement
in gross margin due to increased sales in higher margin recruited placements and
project management and consulting divisions.



                                            Nine Months Ended
                            ---------------------------------------------
Administrative &               August 1, 2004           August 3, 2003
--------------------------  ---------------------     -------------------
Industrial Division                        % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                        
------------------------------------------------------------------------------------------------------
Sales (Gross)                   $172.6                $131.8                   $40.8         30.9%
------------------------------------------------------------------------------------------------------
Sales (Net)                     $166.4                $129.0                   $37.4         29.0%
------------------------------------------------------------------------------------------------------
Gross Profit                     $22.8      13.7%      $16.5        12.8%       $6.3         38.0%
------------------------------------------------------------------------------------------------------
Overhead                         $22.2      13.3%      $18.5        14.4%      ($3.7)       (19.5%)
------------------------------------------------------------------------------------------------------
Operating Profit (Loss)           $0.6       0.4%      ($2.0)       (1.5%)      $2.6        131.0%
------------------------------------------------------------------------------------------------------


The  Administrative  and  Industrial  division's  increase in gross sales in the
third  quarter of fiscal 2004  resulted  from both revenue from new accounts and
increased   business  from  existing   accounts.   The   division's   return  to
profitability  was  the  result  of the  aforementioned  sales  increase,  a 1.1
percentage  point  decrease  in  overhead  costs as  related to net sales and an
increase in gross margin of 0.9 percentage  points. The increase in gross margin
was due to an  increase  in  permanent  placement  sales and to higher  mark-ups
partially  offset by higher payroll taxes. A continued  increase in profit level
of the Administrative and Industrial division depends on the timing and strength
of an increase towards previous usage levels of alternative staffing by American
industry.  In  addition,  high  unemployment  and the need for  state  and local
governments to align their revenues with  expenditures  will result in continued
pressure on margins unless and until jurisdictions  decrease payroll and various
other taxes.
                                       35





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

THREE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE THREE MONTHS ENDED AUGUST 3, 2003--Continued

TELEPHONE DIRECTORY



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Telephone Directory                        % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                        
Sales (Net)                    $19.4                   $22.3                   ($2.9)         (12.9%)
------------------------------------------------------------------------------------------------------
Gross Profit                   $10.9        56.1%      $12.7        57.0%      ($1.8)         (14.3%)
------------------------------------------------------------------------------------------------------
Overhead                        $8.3        42.6%       $8.6        38.6%       $0.3           3.7%
------------------------------------------------------------------------------------------------------
Operating Profit                $2.6        13.5%       $4.1        18.4%      ($1.5)        (36.5%)
------------------------------------------------------------------------------------------------------


The Telephone Directory segment's sales decrease in the third quarter of
fiscal 2004 was due primarily to a sales decline of $3.7 million in the
segment's telephone directory production, printing and other operations. The
most significant reduction was a $1.5 million decrease in telephone directory
production revenue related to the previously reported loss of a contract with a
telecommunications company in the third quarter of fiscal 2003 and a $1.6
million sales decrease in the Uruguayan printing operation. The decrease in
operating profit was predominantly the result of the sales decrease within the
segment, along with a reduction in gross margin of 0.9 percentage points. The
reduced profitability of these two divisions was partially offset by a $1.4
million increase in the operating profit of DataNational, the publisher of
community directories. The Company has incurred $0.7 million of expenses in
connection with an investigation of a failure to comply with certain Company
policies at its operations in Uruguay, and possible litigation against certain
former management personnel at such operations. The operations in Uruguay are
not material to the Company. The investigation has not resulted, and will not
result, in any restatement of any of the Company's financial statements.


TELECOMMUNICATIONS SERVICES



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Telecommunications                         % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                        
Sales (Net)                   $37.0                    $24.7                 $12.3             49.8%
------------------------------------------------------------------------------------------------------
Gross Profit                   $8.3        22.5%        $7.0        28.3%     $1.3            18.9%
------------------------------------------------------------------------------------------------------
Overhead                       $7.3        19.6%        $7.9        31.9%     $0.6             8.1%
------------------------------------------------------------------------------------------------------
Operating Profit (Loss)        $1.0         2.9%       ($0.9)       (3.6%)    $1.9           219.0%
------------------------------------------------------------------------------------------------------



The Telecommunications Services segment's sales increase in the third quarter of
fiscal  2004  was  due  to  increased  business  in  the  Business  Systems  and
Construction  and Engineering  divisions,  partially offset by a decrease in the
Central Office division.  The segment's  return to profitability  was due to the
sales increase,  a 12.3 percentage point decrease in overhead as a percentage of
net sales, partially offset by a decrease in gross



                                       36





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

THREE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE THREE MONTHS ENDED AUGUST 3, 2003--Continued
                                                   -

TELECOMMUNICATIONS SERVICES - CONTINUED

margin of 5.8  percentage  points.  Despite an  emphasis on cost  controls,  the
results  of the  segment  continue  to be  affected  by the  decline  in capital
spending by telephone  companies caused by the depressed  conditions  within the
segment's  telecommunications  industry  customer  base.  This  factor  has also
increased  competition for available work,  pressuring pricing and gross margins
throughout the segment.  The division most affected by reduced sales and margins
was Central Office, whose sales and margins decreased by 55% and 34.7 percentage
points, respectively.  Sales in the Construction and Engineering division of the
segment,  increased  by 72% over the prior  year  quarter  and the gross  margin
increased slightly.  The increase in sales was attributable to the completion of
several  long-term  contracts.  While  sales in the  Business  Systems  division
increased  by 86%,  its  margins  decreased  by 6.7  percentage  points.  Recent
announcements  by  major  long-distance   telephone  companies  regarding  local
residential  service  could  negatively  impact  both  sales and  margins of the
Business Systems division.


COMPUTER SYSTEMS



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Computer Systems                           % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                        
Sales (Net)                    $30.1                 $23.5                     $6.6           28.3%
------------------------------------------------------------------------------------------------------
Gross Profit                   $19.6        65.0%    $12.7        54.3%        $6.9           53.7%
------------------------------------------------------------------------------------------------------
Overhead                       $10.5        34.9%     $9.2        39.3%       ($1.3)         (14.6%)
------------------------------------------------------------------------------------------------------
Operating Profit                $9.1        30.2%     $3.6        15.4%        $5.5          153.6%
------------------------------------------------------------------------------------------------------



The Computer  Systems  segment's  sales  increase in the third quarter of fiscal
2004  was due to  improvements  in the  segment's  operator  services  business,
including ASP directory assistance, which reflected a 50% growth in sales during
the period  compared to last year's third  quarter,  a sales  increase of 81% in
DataServ's  directory  assistance  services  which  are  provided  to  non-telco
enterprise  customers,   a  6%  sales  growth  in  the  Maintech  division's  IT
maintenance services,  and an increase in product revenue recognized of 22%. The
growth in operating  profit from the comparable  period of the previous year was
the  result of the  increase  in sales,  an  increase  in gross  margins of 10.7
percentage points,  partially due to $1.2 million for the settlement of a vendor
dispute  and  vendor  refunds  related  to prior  periods,  together  with a 4.4
percentage point decrease in overhead as a percentage of sales.




                                       37





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

THREE MONTHS ENDED AUGUST 1, 2004 COMPARED
TO THE THREE MONTHS ENDED AUGUST 3, 2003--Continued

RESULTS OF OPERATIONS - OTHER

Other  items,  discussed  on a  consolidated  basis,  affecting  the  results of
operations for the three-month periods were:



                                            Nine Months Ended
                            ---------------------------------------------
                               August 1, 2004           August 3, 2003
                            ---------------------     -------------------
Other                                      % of                    % of     Favorable     Favorable
--------------------------                  Net                      Net    (Unfavorable) (Unfavorable)
(Dollars in Millions)          Dollars      Sales      Dollars       Sales   $ Change     % Change
------------------------------------------------------------------------------------------------------
                                                                        
Selling & Administrative         $20.6       4.1%       $19.5        4.7%      $1.1         5.7%
------------------------------------------------------------------------------------------------------
Depreciation & Amortization      $6.5        1.3%        $6.1        1.5%     ($0.4)       (5.6%)
------------------------------------------------------------------------------------------------------
Interest Income                  $0.3        --          $0.1          -        $0.2       87.4%
------------------------------------------------------------------------------------------------------
Other Expense                   ($1.2)       0.2%      ($0.9)        0.2%       $0.3       27.1%
------------------------------------------------------------------------------------------------------
Foreign Exchange Loss             --         --        ($0.2)          -        $0.2       84.8%
------------------------------------------------------------------------------------------------------
Interest Expense                ($0.4)       0.1%      ($0.5)        0.1%       $0.1        8.1%
------------------------------------------------------------------------------------------------------



The  increase in selling  and  administrative  expenses in the third  quarter of
fiscal  2004 from the  comparable  period  was a result of  increased  corporate
general  and  administrative  expenses  related  to costs  to meet the  disaster
recovery  requirements  of  redundancy  and business  continuity  for  corporate
systems and  communications  networks,  as well as salary and  professional  fee
increases.  These  increases  were  partially  offset by  decreases  in bad debt
expenses.

The increase in  depreciation  and  amortization  in the third quarter of fiscal
2004 from the comparable period was attributable to an increase in fixed assets,
primarily in the Staffing Services and Computer Systems segments.

Other  Expense in the third quarter of each fiscal year is primarily the charges
related to the Company's Securitization Program, as well as sundry expenses.

The Company's  effective tax rate on its financial reporting pre-tax income from
continuing  operations was 39.6% in the third quarter of fiscal 2004 compared to
36.7% in fiscal 2003.  In fiscal 2004,  the effective tax rate was higher due to
increased foreign and state taxes.
                                       38





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

LIQUIDITY AND CAPITAL RESOURCES

Cash  and  cash  equivalents,  including  restricted  cash  held in  escrow  for
ProcureStaff  and Viewtech  clients of $34.5 million and $18.9 million at August
1, 2004 and November 2, 2003,  respectively,  increased by $6.7 million to $68.7
million in the nine  months  ended  August 1, 2004.  Unrestricted  cash and cash
equivalents  decreased to $34.3  million at August 1, 2004 from $43.2 million at
November 2, 2003 resulting from increased working capital requirements.

Operating  activities  provided $8.1 million of cash in the first nine months of
fiscal 2004  compared  to  providing  $28.7  million in the first nine months of
fiscal 2003.

Operating  activities  in the first nine  months of fiscal  2004,  exclusive  of
changes in operating assets and  liabilities,  produced $29.9 million of cash as
the  Company's  income from  continuing  operations  of $12.0  million  included
non-cash  charges  primarily for depreciation and amortization of $18.8 million,
accounts receivable provisions of $3.8 million and a deferred income tax benefit
of $4.5 million. In the first nine months of fiscal 2003, operating  activities,
exclusive of changes in operating assets and liabilities, produced $18.3 million
of cash,  as the Company's net loss of $2.1 million  included  non-cash  charges
primarily  for  depreciation  and  amortization  of $17.8  million and  accounts
receivable provisions of $4.3 million.

Changes in operating assets and liabilities in the first nine months of
fiscal 2004 used $21.8 million of cash primarily due to a $57.4 million increase
in the level of accounts receivable and a $10.0 million reduction in the
participation interest sold under the Company's Securitization Program,
partially offset by an increase in the level of accounts payable and accrued
expenses of $29.5 million, an increase in deferred income and other liabilities
of $6.9 million, a decrease in the level of inventories of $5.5 million and an
increase in taxes payable of $3.4 million. The increase in the level of accounts
receivable, accounts payable and other operating liabilities were the result of
increased business in the first nine months of fiscal 2004. Including
non-recourse managed service billings which are excluded from net sales, the
days sales outstanding of accounts receivable at August 1, 2004 remained the
same as at November 2, 2003. In the first nine months of fiscal 2003, changes in
operating assets and liabilities produced $10.4 million of cash, principally due
to cash provided by increases in deferred income and other liabilities of $11.0
million and proceeds from the Securitization Program of $10.0 million, partially
offset by $11.8 million increase in the level of accounts receivable.

The  principal  factors  in the  $5.5  million  of  cash  applied  to  investing
activities  in the first nine  months of fiscal  2004 were the $24.3  million in
expenditures  for  property,  plant and  equipment  offset by $18.5  million  in
proceeds from the sale of real estate, previously leased to the Company's former
59%-owned subsidiary.  The principal factor in the $13.2 million of cash applied
to  investing   activities  for  the  first  nine  months  of  fiscal  2003  was
expenditures of $13.5 million for property, plant and equipment. The increase in
expenditures  for  property,  plant and  equipment  primarily  resulted from the
Computer Systems' ASP business.

The  principal  factors  in the  $3.7  million  of cash  provided  by  financing
activities  in the first nine months of fiscal 2004 was a $3.5 million  increase
in notes  payable to banks,  primarily  due to  borrowings  under the  Company's
revolving credit agreement (see below). Cash applied to financing  activities in
the first nine months of fiscal 2003 resulted  from the $1.4 million  payment of
long-term debt, partially offset by a $0.9 million increase in bank loans.

                                       39





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

COMMITMENTS

In fiscal 2000, the Company began development of a web-enabled  front-end system
designed to improve  efficiency and connectivity in the recruiting,  assignment,
customer  maintenance  and other functions in the branch offices of the Staffing
Services  segment.  The total  costs to  develop  and  install  this  system are
currently  anticipated to be approximately $12.0 million, of which approximately
$9.8 million has been incurred and capitalized  to-date.  The system is expected
to be completely installed in early fiscal 2005.

The Company's Computer Systems segment anticipates  spending  approximately $4.0
million  during  the  remainder  of fiscal  year  2004 to  furnish  systems  and
equipment to  customers  and provide  enhanced  directory  assistance  and other
information  services as a  transaction-based  ASP  service,  charging a fee per
transaction. The Company has no other material capital commitments.

There has been no  material  change  through  August  1,  2004 in the  Company's
contractual cash obligations and other commercial commitments from that reported
in the Company's  Annual Report on Form 10-K for the fiscal year ended  November
2, 2003.


OFF-BALANCE SHEET FINANCING

The Company has no off-balance  sheet  financing  arrangements,  as that term is
used in Item 303(a)(4) of Regulation S-K.


SECURITIZATION PROGRAM

Effective April 15, 2002, the Company  entered into a $100.0 million  three-year
accounts receivable securitization program ("Securitization  Program"). In April
2004,  the Company  amended  its  Securitization  Program  which  increased  the
capacity of its accounts receivable securitization program to $150.0 million and
extended  its  maturity  to  April  2006.  Under  the  Securitization   Program,
receivables  related to the United States  operations of the staffing  solutions
business of the Company and its subsidiaries  are sold from  time-to-time by the
Company to Volt Funding Corp., a wholly owned special purpose  subsidiary of the
Company ("Volt Funding").  Volt Funding,  in turn, sells to Three Rivers Funding
Corporation  ("TRFCO"),  an asset backed  commercial paper conduit  sponsored by
Mellon Bank, N.A. and  unaffiliated  with the Company,  an undivided  percentage
ownership  interest in the pool of  receivables  Volt Funding  acquires from the
Company  (subject  to a maximum  purchase  by TRFCO in the  aggregate  of $150.0
million).  The Company  retains the  servicing  responsibility  for the accounts
receivable.  At August  14,  2004,  TRFCO  had  purchased  from  Volt  Funding a
participation  interest of $60.0 million out of a pool of  approximately  $229.5
million of receivables.

The  Securitization  Program is not an  off-balance  sheet  arrangement  as Volt
Funding is a 100% owned  consolidated  subsidiary of the Company,  with accounts
receivable only reduced to reflect the fair value of receivables  actually sold.
The Company entered into this arrangement as it provided a low-cost  alternative
to other forms of financing.

The Securitization Program is designed to enable receivables sold by the Company
to Volt Funding to constitute true sales of those receivables.  As a result, the
receivables  are available to satisfy Volt Funding's own  obligations to its own
creditors before being available, through the Company's residual equity interest
in Volt


                                       40




MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

SECURITIZATION PROGRAM--Continued

Funding,  to satisfy  the  Company's  creditors.  TRFCO has no  recourse  to the
Company  (beyond its interest in the pool of receivables  owned by Volt Funding)
for any of the sold receivables.

In the event of termination of the  Securitization  Program,  new purchases of a
participation  interest in  receivables  by TRFCO  would  cease and  collections
reflecting  TRFCO's  interest would revert to it. The Company  believes  TRFCO's
aggregate  collection  amounts  should not exceed the pro rata  interests  sold.
There  are  no  contingent   liabilities  or  commitments  associated  with  the
Securitization Program.

The Company accounts for the securitization of accounts receivable in accordance
with SFAS No. 140,  "Accounting for Transfers and Servicing of Financial  Assets
and Extinguishments of Liabilities." At the time a participation interest in the
receivables is sold, the receivable  representing  that interest is removed from
the  consolidated  balance sheet (no debt is recorded) and the proceeds from the
sale are reflected as cash provided by operating activities. Losses and expenses
associated  with the  transactions,  primarily  related to  discounts on TRFCO's
commercial paper, are charged to the consolidated statement of operations.

The  Securitization  Program is subject to termination at TRFCO's option,  under
certain  circumstances,  including,  among other  things,  the default  rate, as
defined, on receivables exceeding a specified threshold, the rate of collections
on receivables  failing to meet a specified  threshold,  the Company  failing to
maintain a long-term debt rating of "B" or better or the equivalent thereof from
a  nationally   recognized  rating  organization  or  a  default  occurring  and
continuing  on  indebtedness  for borrowed  money of at least $5.0  million.  At
August 1, 2004,  the  Company was in  compliance  with all  requirements  of the
Securitization  Program and believes it will remain in compliance throughout the
remainder of the fiscal year.


CREDIT LINES

In April  2004,  the  Company  amended its $40.0  million  secured,  syndicated,
revolving credit  agreement  ("Credit  Agreement")  which was to expire in April
2004,  to, among other things,  extend the term for 364 days and reduce the line
to $30.0  million,  as a result of the  increase in its  Securitization  Program
(discussed above). Additionally,  in July 2004, this program was further amended
to release Volt Delta Resources, LLC as a guarantor and collateral grantor under
the Credit  Agreement due to the  previously  announced  agreement  between Volt
Delta Resources,  LLC and Nortel  Networks,  Inc. At August 1, 2004, the Company
had credit lines with domestic and foreign banks that provide for borrowings and
letters of credit up to an aggregate of $41.5 million,  including  $30.0 million
under a secured,  syndicated  revolving credit  agreement,  which will expire in
April 2005.

The Credit Agreement  established a credit facility ("Credit Facility") in favor
of the Company and designated subsidiaries,  of which up to $15.0 million may be
used for  letters of credit.  Borrowings  by  subsidiaries  are limited to $25.0
million in the  aggregate.  The  administrative  agent  arranger for the secured
Credit  Facility is JP Morgan Chase Bank. The other banks  participating  in the
Credit Facility are Mellon Bank, NA, Wells Fargo, N. A. and Lloyds TSB Bank PLC.
Borrowings  and  letters of credit  under the Credit  Facility  are limited to a
specified   borrowing  base,   which  is  based  upon  the  level  of  specified
receivables,  generally at the end of the fiscal month preceding a borrowing. At
August 1, 2004, $26.6 million was available under the borrowing base. Borrowings
under the Credit Facility are to bear interest at various rate options  selected
by the Company at the time of each  borrowing.  Certain rate  options,  together
with a facility fee, are based on a leverage ratio, as defined.

                                       41





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

CREDIT LINES--Continued

Additionally,  interest and the facility fees can be increased or decreased upon
a change in the Company's  long-term rating debt rating provided by a nationally
recognized  rating agency.  Based upon the Company's  leverage ratio and debt at
August 1, 2004, if a three-month LIBO rate was the interest rate option selected
by the  Company,  borrowings  would have borne  interest at the rate of 2.3% per
annum. At August 1, 2004, the facility fee was 0.3% per annum.

The Credit  Agreement  provides for the maintenance of various  financial ratios
and covenants,  including,  among other things,  a requirement  that the Company
maintain a consolidated  tangible net worth, as defined,  of $220.0  million;  a
limitation on cash dividends,  capital stock  repurchases and redemptions by the
Company in any one fiscal year to 50% of  consolidated  net income,  as defined,
for the prior fiscal year; and a requirement  that the Company  maintain a ratio
of EBIT, as defined,  to interest  expense,  as defined,  of 1.25 to 1.0 for the
twelve  months  ending as of the last day of each  fiscal  quarter.  The  Credit
Agreement  also imposes  limitations  on, among other things,  the incurrence of
additional  indebtedness,  the incurrence of additional liens,  sales of assets,
the  level of  annual  capital  expenditures,  and the  amount  of  investments,
including  business  acquisitions  and investments in joint ventures,  and loans
that may be made by the Company  and its  subsidiaries.  At August 1, 2004,  the
Company  was in  compliance  with all  covenants  in the  Credit  Agreement  and
believes it will remain in  compliance  throughout  the  remainder of the fiscal
year.

The Company is liable on all loans made to it and all  letters of credit  issued
at its  request,  and is  jointly  and  severally  liable  as to  loans  made to
subsidiary  borrowers.  However,  unless also a guarantor of loans, a subsidiary
borrower is not liable  with  respect to loans made to the Company or letters of
credit issued at the request of the Company, or with regard to loans made to any
other subsidiary borrower. Six subsidiaries of the Company are guarantors of all
loans made to the Company or to subsidiary  borrowers under the Credit Facility.
At August 1, 2004,  five of those  guarantors have pledged  approximately  $49.3
million of accounts receivable,  other than those in the Securitization Program,
as collateral for the guarantee obligations. Under certain circumstances,  other
subsidiaries of the Company also may be required to become  guarantors under the
Credit Facility. At August 1, 2004, the Company had borrowed 2.0 million British
pounds ($3.6 million) under this facility.


SUMMARY

The Company  believes  that its current  financial  position,  working  capital,
future  cash  flows  from  operations,  credit  lines  and  accounts  receivable
Securitization  Program  are  sufficient  to  fund  its  presently  contemplated
operations and satisfy its debt obligations through the remainder of fiscal 2004
and fiscal year 2005.

                                       42





MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--Continued

NEW ACCOUNTING PRONOUNCEMENTS TO BE EFFECTIVE IN FISCAL 2004

In December 2003, the FASB revised FASB Interpretation No. 46, "Consolidation of
Variable Interest  Entities" ("FIN 46") which provides new guidance with respect
to  the  consolidation  of all  previously  unconsolidated  entities,  including
special purpose entities.  The Company has no unconsolidated  subsidiaries.  The
provisions of FIN 46 that were adopted by the Company through August 1, 2004 did
not have an impact on the Company's  consolidated financial position and results
of operations.

RELATED PARTY TRANSACTIONS

During the first nine months of fiscal  2004,  the Company  paid or accrued $1.5
million  to the law  firm of which  Lloyd  Frank,  a  director,  is of  counsel,
primarily for services rendered and expenses reimbursed,  including $0.7 million
related to the transaction with Nortel Networks Inc. discussed elsewhere in this
Report.

The Company rents approximately 2,600 square feet (previously 2,500 square feet)
of office  space to a  corporation  owned by  Steven A.  Shaw,  an  officer  and
director,  in the Company's El Segundo,  California facility,  which the Company
does not  require  for its own use,  on a  month-to-month  basis at a rental  of
$1,750 per month (previously  $1,500 per month),  effective March 1, 2004. Based
on the nature of the  premises  and a recent  market  survey  conducted  for the
Company, the Company believes the rent is the fair market rental for such space.

                                       43





ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the potential  economic loss that may result from adverse changes
in the fair value of financial instruments.  The Company's earnings,  cash flows
and financial  position are exposed to market risks relating to  fluctuations in
interest rates and foreign  currency  exchange  rates.  The Company has cash and
cash  equivalents  on which  interest  income is earned at variable  rates.  The
Company  also has credit lines with various  domestic and foreign  banks,  which
provide for borrowings and letters of credit, as well as a $150 million accounts
receivable  securitization  program  to  provide  the  Company  with  additional
liquidity to meet its short-term financing needs.

The  interest  rates  on  these  borrowings  and  financing  are  variable  and,
therefore,  interest and other  expense and interest  income are affected by the
general level of U.S. and foreign interest rates.  Based upon the current levels
of cash invested,  notes payable to banks and utilization of the  securitization
program,  on a short-term  basis,  as noted below in the tables,  a hypothetical
100-basis-point  (1%) increase or decrease in interest  rates would decrease its
annual net  interest  expense  and  securitization  costs by $10,000 and $4,000,
respectively.

The  Company has a term loan,  as noted in the table  below,  which  consists of
borrowings at fixed interest rates,  and the Company's  interest expense related
to these  borrowings  is not  affected by changes in interest  rates in the near
term. The fair value of the fixed rate term loan was approximately $14.9 million
at August 1, 2004.  This fair value was  calculated by applying the  appropriate
fiscal  year-end  interest rate supplied by the lender to the Company's  present
stream of loan payments.

The Company  holds  short-term  investments  in mutual  funds for the  Company's
deferred  compensation  plan. At August 1, 2004, the total market value of these
investments  was $4.2  million,  all of which are being held for the  benefit of
participants in a non-qualified  deferred  compensation plan with no risk to the
Company.

The Company has a number of overseas subsidiaries and is, therefore,  subject to
exposure  from  the risk of  currency  fluctuations  as the  values  of  foreign
currencies fluctuate against the dollar, which may impact reported earnings.  As
of  August 1,  2004,  the  total of the  Company's  net  investment  in  foreign
operations  was $7.2  million.  The Company  attempts  to reduce  these risks by
utilizing foreign currency option and exchange  contracts,  as well as borrowing
in foreign  currencies,  to hedge the  adverse  impact on foreign  currency  net
assets when the dollar strengthens  against the related foreign currency.  As of
August 1, 2004, the total of the Company's  foreign exchange  contracts was $4.4
million,  leaving a balance of net foreign assets  exposed of $2.8 million.  The
amount of risk and the use of foreign exchange  instruments  described above are
not material to the Company's  financial  position or results of operations  and
the Company  does not use these  instruments  for  trading or other  speculative
purposes.  Based upon the current levels of net foreign  assets,  a hypothetical
weakening or strengthening of the U.S. dollar against these currencies at August
1, 2004 by 10% would  result in a pretax  gain or loss of $0.7  million and $0.5
million, respectively, related to these positions.

                                       44





ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK -- Continued

The tables below provide information about the Company's  financial  instruments
that are sensitive to either interest rates or exchange rates at August 1, 2004.
For cash and debt  obligations,  the table  presents  principal  cash  flows and
related weighted average interest rates by expected  maturity dates. For foreign
exchange  agreements,  the table presents the currencies,  notional  amounts and
weighted average  exchange rates by contractual  maturity dates. The information
is  presented  in U.S.  dollar  equivalents,  which is the  Company's  reporting
currency.




INTEREST RATE MARKET RISK                           PAYMENTS BY EXPECTED MATURITY DATES AS OF AUGUST 1, 2004
-------------------------                           --------------------------------------------------------
                                                                 Less than        1-3          3-5      After 5
                                                     TOTAL        1 YEAR         YEARS         YEARS     YEARS
                                                    -------     ---------       ------        ------    ------
                                                                  (Dollars in thousands of US$)
                                                                                         
CASH AND CASH EQUIVALENTS
Money Market and Cash Accounts                     $68,736       $68,736
Weighted Average Interest Rate                        0.98%         0.98%
                                                   --------      -------
Total Cash & Cash Equivalents                      $68,736       $68,736
                                                   ========      =======
SECURITIZATION PROGRAM
Accounts Receivable Securitization                 $60,000       $60,000
Finance Rate                                           1.9%          1.9%
                                                   --------      -------
Securitization Program                              $60,000      $60,000
                                                   ========      =======
DEBT
Term Loan                                          $14,193          $394           $892       $1,050    $11,857
Interest Rate                                          8.2%          8.2%           8.2%         8.2%       8.2%

Notes Payable to Banks                              $7,717       $7,717
Weighted Average Interest Rate                         6.5%          6.5%            --           --         --
                                                   --------      -------       --------       ------    ------
Total Debt                                          $21,910       $8,111           $892       $1,050    $11,587
                                                   ========      =======       ========       ======    =======



                                       45






ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK--Continued



FOREIGN EXCHANGE MARKET RISK                   CONTRACT VALUES
                                                          Less than
                                             TOTAL          1 YEAR                      FAIR VALUE (1)
                                            -------        ---------                    --------------
                                                               (Dollars in thousands of US $)
OPTION CONTRACTS
                                                                                     
Euro to British Pounds Sterling              $1,415          $1,415                           $20
Contractual Exchange Rate                      0.67            0.67

British Pounds Sterling to U.S.$               $903            $903                            16
Contractual Exchange Rate                      1.81            1.81

Canadian $ to U.S.$                          $2,067          $2,067                            29
                                                                                              ---
Contractual Exchange Rate                      1.45            1.45
                                             ------          ------

Total Exchange Contracts                     $4,385          $4,385                           $65
                                             ======          ======                           ===


(1) Represents the fair value of the foreign contracts at August 1, 2004.


ITEM 4 - CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

    The Company carried out an evaluation of the effectiveness of the design and
    operation of its  "disclosure  controls and  procedures," as defined in, and
    pursuant  to,  Rule 13a-15 of the  Securities  Exchange  Act of 1934,  as of
    August  1, 2004  under the  supervision  and with the  participation  of the
    Company's  management,  including  the  Company's  Chairman  of  the  Board,
    President and Principal  Executive Officer and its Senior Vice President and
    Principal  Financial  Officer.  Based  on  that  evaluation,  the  Company's
    Chairman of the Board,  President  and Principal  Executive  Officer and its
    Senior Vice President and Principal  Financial Officer concluded that, as of
    the  date  of  their  evaluation,  the  Company's  disclosure  controls  and
    procedures  were effective to ensure that material  information  relating to
    the Company and its subsidiaries is made known to them on a timely basis.


CHANGES IN INTERNAL CONTROLS

    There were no significant  changes in the Company's  internal  controls over
    financial reporting that have materially affected,  or are reasonably likely
    to  materially   affect,  the  Company's  internal  control  over  financial
    reporting.


                                       46





PART II - OTHER INFORMATION

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits:

EXHIBIT  DESCRIPTION


15.01 Report of Independent Registered Public Accounting Firm

15.02 Acknowledgement of Independent Registered Public Accounting Firm

31.01 Certification of Principal Executive Officer pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002

31.02 Certification of Principal Financial Officer pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002

32.01 Certification of Principal Executive Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002

32.02 Certification of Principal Financial Officer pursuant to Section 906 of
     the Sarbanes-Oxley Act of 2002



                                    SIGNATURE

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                 VOLT INFORMATION SCIENCES, INC.
                                                   (Registrant)


                                 BY: /S/ JACK  EGAN
                                     --------------------------
Date:  September 14, 2004               JACK EGAN
                                        Vice President - Corporate Accounting
                                        (Principal Accounting Officer)

                                       47











                                  EXHIBIT INDEX


Exhibit
NUMBER   DESCRIPTION

15.01 Report of Independent Registered Public Accounting Firm

15.02 Acknowledgement of Independent Registered Public Accounting Firm

31.01 Certification of Principal Executive Officer pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002

31.02 Certification of Principal Financial Officer pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002

32.01 Certification of Principal Executive Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002

32.02 Certification of Principal Financial Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002